[KAREX] QoQ Quarter Result on 31-Mar-2017 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -31.03%
YoY- -28.34%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 110,517 107,591 91,633 92,216 97,566 80,037 82,722 21.23%
PBT 4,146 5,186 3,800 9,399 13,399 10,451 14,059 -55.59%
Tax -823 -1,003 -792 -2,060 -3,068 -2,323 -2,016 -44.87%
NP 3,323 4,183 3,008 7,339 10,331 8,128 12,043 -57.51%
-
NP to SH 3,167 4,213 2,900 6,902 10,007 8,137 12,117 -59.02%
-
Tax Rate 19.85% 19.34% 20.84% 21.92% 22.90% 22.23% 14.34% -
Total Cost 107,194 103,408 88,625 84,877 87,235 71,909 70,679 31.90%
-
Net Worth 491,163 501,187 501,187 491,163 491,163 491,163 481,139 1.38%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 491,163 501,187 501,187 491,163 491,163 491,163 481,139 1.38%
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
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 3.01% 3.89% 3.28% 7.96% 10.59% 10.16% 14.56% -
ROE 0.64% 0.84% 0.58% 1.41% 2.04% 1.66% 2.52% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 11.03 10.73 9.14 9.20 9.73 7.98 8.25 21.29%
EPS 0.32 0.42 0.29 0.69 1.00 0.81 1.21 -58.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.50 0.50 0.49 0.49 0.49 0.48 1.38%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 10.49 10.21 8.70 8.75 9.26 7.60 7.85 21.25%
EPS 0.30 0.40 0.28 0.66 0.95 0.77 1.15 -59.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4662 0.4758 0.4758 0.4662 0.4662 0.4662 0.4567 1.37%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.30 1.51 1.70 2.16 2.36 2.46 2.41 -
P/RPS 11.79 14.07 18.60 23.48 24.25 30.81 29.20 -45.28%
P/EPS 411.46 359.27 587.60 313.70 236.40 303.04 199.37 61.88%
EY 0.24 0.28 0.17 0.32 0.42 0.33 0.50 -38.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.65 3.02 3.40 4.41 4.82 5.02 5.02 -34.60%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 28/02/18 24/11/17 29/08/17 30/05/17 24/02/17 29/11/16 30/08/16 -
Price 1.04 1.50 1.46 2.05 2.34 2.50 2.42 -
P/RPS 9.43 13.97 15.97 22.28 24.04 31.31 29.32 -52.96%
P/EPS 329.17 356.89 504.64 297.72 234.39 307.97 200.19 39.18%
EY 0.30 0.28 0.20 0.34 0.43 0.32 0.50 -28.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 3.00 2.92 4.18 4.78 5.10 5.04 -43.77%

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