[KAREX] QoQ TTM Result on 30-Jun-2020 [#4]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 110.29%
YoY- -91.04%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 404,182 407,727 401,070 395,067 393,077 379,040 383,496 3.56%
PBT 11,521 15,665 12,399 5,647 1,449 900 1,677 260.96%
Tax -3,651 -4,983 -4,027 -2,328 -1,196 -42 -238 516.36%
NP 7,870 10,682 8,372 3,319 253 858 1,439 210.09%
-
NP to SH 5,505 7,536 4,852 227 -2,205 -906 388 485.12%
-
Tax Rate 31.69% 31.81% 32.48% 41.23% 82.54% 4.67% 14.19% -
Total Cost 396,312 397,045 392,698 391,748 392,824 378,182 382,057 2.46%
-
Net Worth 474,057 453,149 481,139 481,139 471,116 481,139 491,163 -2.33%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div - - 5,011 5,011 5,011 5,011 - -
Div Payout % - - 103.30% 2,207.87% 0.00% 0.00% - -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 474,057 453,149 481,139 481,139 471,116 481,139 491,163 -2.33%
NOSH 1,053,460 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 3.36%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 1.95% 2.62% 2.09% 0.84% 0.06% 0.23% 0.38% -
ROE 1.16% 1.66% 1.01% 0.05% -0.47% -0.19% 0.08% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 38.37 40.49 40.01 39.41 39.21 37.81 38.26 0.19%
EPS 0.52 0.75 0.48 0.02 -0.22 -0.09 0.04 452.01%
DPS 0.00 0.00 0.50 0.50 0.50 0.50 0.00 -
NAPS 0.45 0.45 0.48 0.48 0.47 0.48 0.49 -5.51%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 38.37 38.70 38.07 37.50 37.31 35.98 36.40 3.57%
EPS 0.52 0.72 0.46 0.02 -0.21 -0.09 0.04 452.01%
DPS 0.00 0.00 0.48 0.48 0.48 0.48 0.00 -
NAPS 0.45 0.4302 0.4567 0.4567 0.4472 0.4567 0.4662 -2.32%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 0.625 0.79 0.70 0.485 0.415 0.555 0.425 -
P/RPS 1.63 1.95 1.75 1.23 1.06 1.47 1.11 29.16%
P/EPS 119.60 105.56 144.61 2,141.64 -188.66 -614.04 1,097.96 -77.16%
EY 0.84 0.95 0.69 0.05 -0.53 -0.16 0.09 342.69%
DY 0.00 0.00 0.71 1.03 1.20 0.90 0.00 -
P/NAPS 1.39 1.76 1.46 1.01 0.88 1.16 0.87 36.62%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 24/05/21 22/02/21 23/11/20 24/08/20 29/05/20 25/02/20 28/11/19 -
Price 0.63 0.75 0.875 1.07 0.605 0.455 0.45 -
P/RPS 1.64 1.85 2.19 2.71 1.54 1.20 1.18 24.51%
P/EPS 120.56 100.22 180.77 4,724.85 -275.03 -503.40 1,162.55 -77.89%
EY 0.83 1.00 0.55 0.02 -0.36 -0.20 0.09 339.17%
DY 0.00 0.00 0.57 0.47 0.83 1.10 0.00 -
P/NAPS 1.40 1.67 1.82 2.23 1.29 0.95 0.92 32.26%

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