[KARYON] QoQ TTM Result on 30-Sep-2004 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
19-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 37,509 26,800 17,259 8,323 0 -
PBT 2,608 1,829 1,377 706 0 -
Tax -459 -368 -225 -109 0 -
NP 2,149 1,461 1,152 597 0 -
-
NP to SH 2,149 1,461 1,152 597 0 -
-
Tax Rate 17.60% 20.12% 16.34% 15.44% - -
Total Cost 35,360 25,339 16,107 7,726 0 -
-
Net Worth 18,763 13,109 11,953 9,184 0 -
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 18,763 13,109 11,953 9,184 0 -
NOSH 125,090 93,636 85,384 65,604 0 -
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 5.73% 5.45% 6.67% 7.17% 0.00% -
ROE 11.45% 11.14% 9.64% 6.50% 0.00% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 29.99 28.62 20.21 12.69 0.00 -
EPS 1.72 1.56 1.35 0.91 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 65,604
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 7.88 5.63 3.63 1.75 0.00 -
EPS 0.45 0.31 0.24 0.13 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0394 0.0276 0.0251 0.0193 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 - -
Price 0.23 0.19 0.16 0.17 0.00 -
P/RPS 0.77 0.66 0.79 1.34 0.00 -
P/EPS 13.39 12.18 11.86 18.68 0.00 -
EY 7.47 8.21 8.43 5.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.36 1.14 1.21 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 17/08/05 - - - - -
Price 0.23 0.00 0.00 0.00 0.00 -
P/RPS 0.77 0.00 0.00 0.00 0.00 -
P/EPS 13.39 0.00 0.00 0.00 0.00 -
EY 7.47 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.00 0.00 0.00 0.00 -

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