[KARYON] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 7.39%
YoY- 42.74%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 72,344 76,104 78,763 72,326 65,463 60,225 55,333 19.54%
PBT 2,844 3,358 5,748 5,363 4,862 4,335 3,474 -12.47%
Tax -641 -787 -1,330 -1,205 -990 -788 -648 -0.72%
NP 2,203 2,571 4,418 4,158 3,872 3,547 2,826 -15.28%
-
NP to SH 2,203 2,571 4,418 4,158 3,872 3,547 2,826 -15.28%
-
Tax Rate 22.54% 23.44% 23.14% 22.47% 20.36% 18.18% 18.65% -
Total Cost 70,141 73,533 74,345 68,168 61,591 56,678 52,507 21.27%
-
Net Worth 33,489 37,755 38,626 37,733 36,188 34,349 34,120 -1.23%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 33,489 37,755 38,626 37,733 36,188 34,349 34,120 -1.23%
NOSH 196,999 188,775 183,934 188,666 180,943 180,784 179,583 6.35%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.05% 3.38% 5.61% 5.75% 5.91% 5.89% 5.11% -
ROE 6.58% 6.81% 11.44% 11.02% 10.70% 10.33% 8.28% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 36.72 40.31 42.82 38.34 36.18 33.31 30.81 12.39%
EPS 1.12 1.36 2.40 2.20 2.14 1.96 1.57 -20.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.20 0.21 0.20 0.20 0.19 0.19 -7.14%
Adjusted Per Share Value based on latest NOSH - 188,666
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 15.21 16.00 16.56 15.20 13.76 12.66 11.63 19.57%
EPS 0.46 0.54 0.93 0.87 0.81 0.75 0.59 -15.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0704 0.0794 0.0812 0.0793 0.0761 0.0722 0.0717 -1.21%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.08 0.11 0.15 0.15 0.12 0.16 0.17 -
P/RPS 0.22 0.27 0.35 0.39 0.33 0.48 0.55 -45.68%
P/EPS 7.15 8.08 6.24 6.81 5.61 8.15 10.80 -24.02%
EY 13.98 12.38 16.01 14.69 17.83 12.26 9.26 31.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.71 0.75 0.60 0.84 0.89 -34.64%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 25/02/09 28/11/08 18/08/08 21/05/08 27/02/08 27/11/07 -
Price 0.10 0.14 0.10 0.15 0.14 0.15 0.15 -
P/RPS 0.27 0.35 0.23 0.39 0.39 0.45 0.49 -32.76%
P/EPS 8.94 10.28 4.16 6.81 6.54 7.65 9.53 -4.16%
EY 11.18 9.73 24.02 14.69 15.28 13.08 10.49 4.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.48 0.75 0.70 0.79 0.79 -17.66%

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