[KAREX] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 1066.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 290,060 219,927 156,791 82,175 0 0 -
PBT 58,368 41,541 27,785 14,168 -1,089 -632 -
Tax -10,494 -6,956 -5,561 -3,644 0 0 -
NP 47,874 34,585 22,224 10,524 -1,089 -632 -
-
NP to SH 47,874 34,585 22,224 10,524 -1,089 -632 -
-
Tax Rate 17.98% 16.74% 20.01% 25.72% - - -
Total Cost 242,186 185,342 134,567 71,651 1,089 632 11470.54%
-
Net Worth 234,781 222,978 0 0 10,377 0 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 234,781 222,978 0 0 10,377 0 -
NOSH 404,794 405,415 274,180 254,414 19,956 0 -
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 16.50% 15.73% 14.17% 12.81% 0.00% 0.00% -
ROE 20.39% 15.51% 0.00% 0.00% -10.49% 0.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 71.66 54.25 57.19 32.30 0.00 0.00 -
EPS 11.83 8.53 8.11 4.14 -5.46 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.55 0.00 0.00 0.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 254,414
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 27.53 20.88 14.88 7.80 0.00 0.00 -
EPS 4.54 3.28 2.11 1.00 -0.10 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2229 0.2117 0.00 0.00 0.0099 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 - - -
Price 2.85 3.00 3.19 4.17 0.00 0.00 -
P/RPS 3.98 5.53 5.58 12.91 0.00 0.00 -
P/EPS 24.10 35.17 39.36 100.81 0.00 0.00 -
EY 4.15 2.84 2.54 0.99 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.91 5.45 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 28/11/14 22/08/14 - - - - -
Price 3.04 2.99 0.00 0.00 0.00 0.00 -
P/RPS 4.24 5.51 0.00 0.00 0.00 0.00 -
P/EPS 25.70 35.05 0.00 0.00 0.00 0.00 -
EY 3.89 2.85 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.24 5.44 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