[KAREX] QoQ Quarter Result on 31-Dec-2017 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -24.83%
YoY- -68.35%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 92,158 93,416 96,490 110,517 107,591 91,633 92,216 -0.04%
PBT 2,388 2,774 2,172 4,146 5,186 3,800 9,399 -59.85%
Tax -615 -1,169 -1,095 -823 -1,003 -792 -2,060 -55.29%
NP 1,773 1,605 1,077 3,323 4,183 3,008 7,339 -61.17%
-
NP to SH 1,978 1,455 1,268 3,167 4,213 2,900 6,902 -56.49%
-
Tax Rate 25.75% 42.14% 50.41% 19.85% 19.34% 20.84% 21.92% -
Total Cost 90,385 91,811 95,413 107,194 103,408 88,625 84,877 4.27%
-
Net Worth 491,163 481,139 481,139 491,163 501,187 501,187 491,163 0.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 5,011 - - - - - - -
Div Payout % 253.38% - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 491,163 481,139 481,139 491,163 501,187 501,187 491,163 0.00%
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.92% 1.72% 1.12% 3.01% 3.89% 3.28% 7.96% -
ROE 0.40% 0.30% 0.26% 0.64% 0.84% 0.58% 1.41% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 9.19 9.32 9.63 11.03 10.73 9.14 9.20 -0.07%
EPS 0.20 0.15 0.13 0.32 0.42 0.29 0.69 -56.16%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.48 0.48 0.49 0.50 0.50 0.49 0.00%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 8.75 8.87 9.16 10.49 10.21 8.70 8.75 0.00%
EPS 0.19 0.14 0.12 0.30 0.40 0.28 0.66 -56.36%
DPS 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4662 0.4567 0.4567 0.4662 0.4758 0.4758 0.4662 0.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.775 0.82 0.81 1.30 1.51 1.70 2.16 -
P/RPS 8.43 8.80 8.41 11.79 14.07 18.60 23.48 -49.45%
P/EPS 392.74 564.91 640.32 411.46 359.27 587.60 313.70 16.14%
EY 0.25 0.18 0.16 0.24 0.28 0.17 0.32 -15.16%
DY 0.65 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.71 1.69 2.65 3.02 3.40 4.41 -49.52%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 28/08/18 31/05/18 28/02/18 24/11/17 29/08/17 30/05/17 -
Price 0.59 0.735 0.56 1.04 1.50 1.46 2.05 -
P/RPS 6.42 7.89 5.82 9.43 13.97 15.97 22.28 -56.34%
P/EPS 298.99 506.35 442.69 329.17 356.89 504.64 297.72 0.28%
EY 0.33 0.20 0.23 0.30 0.28 0.20 0.34 -1.96%
DY 0.85 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.53 1.17 2.12 3.00 2.92 4.18 -56.44%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment