[KAREX] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
23-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 2037.44%
YoY- 1150.52%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 419,816 404,182 407,727 401,070 395,067 393,077 379,040 7.05%
PBT -534 11,521 15,665 12,399 5,647 1,449 900 -
Tax 680 -3,651 -4,983 -4,027 -2,328 -1,196 -42 -
NP 146 7,870 10,682 8,372 3,319 253 858 -69.32%
-
NP to SH -1,020 5,505 7,536 4,852 227 -2,205 -906 8.22%
-
Tax Rate - 31.69% 31.81% 32.48% 41.23% 82.54% 4.67% -
Total Cost 419,670 396,312 397,045 392,698 391,748 392,824 378,182 7.19%
-
Net Worth 463,522 474,057 453,149 481,139 481,139 471,116 481,139 -2.45%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - 5,011 5,011 5,011 5,011 -
Div Payout % - - - 103.30% 2,207.87% 0.00% 0.00% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 463,522 474,057 453,149 481,139 481,139 471,116 481,139 -2.45%
NOSH 1,053,460 1,053,460 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 3.37%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 0.03% 1.95% 2.62% 2.09% 0.84% 0.06% 0.23% -
ROE -0.22% 1.16% 1.66% 1.01% 0.05% -0.47% -0.19% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 39.85 38.37 40.49 40.01 39.41 39.21 37.81 3.56%
EPS -0.10 0.52 0.75 0.48 0.02 -0.22 -0.09 7.28%
DPS 0.00 0.00 0.00 0.50 0.50 0.50 0.50 -
NAPS 0.44 0.45 0.45 0.48 0.48 0.47 0.48 -5.64%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 39.85 38.37 38.70 38.07 37.50 37.31 35.98 7.05%
EPS -0.10 0.52 0.72 0.46 0.02 -0.21 -0.09 7.28%
DPS 0.00 0.00 0.00 0.48 0.48 0.48 0.48 -
NAPS 0.44 0.45 0.4302 0.4567 0.4567 0.4472 0.4567 -2.45%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.53 0.625 0.79 0.70 0.485 0.415 0.555 -
P/RPS 1.33 1.63 1.95 1.75 1.23 1.06 1.47 -6.46%
P/EPS -547.39 119.60 105.56 144.61 2,141.64 -188.66 -614.04 -7.38%
EY -0.18 0.84 0.95 0.69 0.05 -0.53 -0.16 8.17%
DY 0.00 0.00 0.00 0.71 1.03 1.20 0.90 -
P/NAPS 1.20 1.39 1.76 1.46 1.01 0.88 1.16 2.28%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 29/09/21 24/05/21 22/02/21 23/11/20 24/08/20 29/05/20 25/02/20 -
Price 0.445 0.63 0.75 0.875 1.07 0.605 0.455 -
P/RPS 1.12 1.64 1.85 2.19 2.71 1.54 1.20 -4.49%
P/EPS -459.60 120.56 100.22 180.77 4,724.85 -275.03 -503.40 -5.89%
EY -0.22 0.83 1.00 0.55 0.02 -0.36 -0.20 6.56%
DY 0.00 0.00 0.00 0.57 0.47 0.83 1.10 -
P/NAPS 1.01 1.40 1.67 1.82 2.23 1.29 0.95 4.17%

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