[KAREX] QoQ TTM Result on 31-Mar-2014 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 111.17%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 284,883 290,060 219,927 156,791 82,175 0 0 -
PBT 62,836 58,368 41,541 27,785 14,168 -1,089 -632 -
Tax -11,567 -10,494 -6,956 -5,561 -3,644 0 0 -
NP 51,269 47,874 34,585 22,224 10,524 -1,089 -632 -
-
NP to SH 51,125 47,874 34,585 22,224 10,524 -1,089 -632 -
-
Tax Rate 18.41% 17.98% 16.74% 20.01% 25.72% - - -
Total Cost 233,614 242,186 185,342 134,567 71,651 1,089 632 4995.38%
-
Net Worth 243,125 234,781 222,978 0 0 10,377 0 -
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 243,125 234,781 222,978 0 0 10,377 0 -
NOSH 405,208 404,794 405,415 274,180 254,414 19,956 0 -
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 18.00% 16.50% 15.73% 14.17% 12.81% 0.00% 0.00% -
ROE 21.03% 20.39% 15.51% 0.00% 0.00% -10.49% 0.00% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 70.31 71.66 54.25 57.19 32.30 0.00 0.00 -
EPS 12.62 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 0.00 -
NAPS 0.60 0.58 0.55 0.00 0.00 0.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 274,180
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 27.04 27.53 20.88 14.88 7.80 0.00 0.00 -
EPS 4.85 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 0.00 -
NAPS 0.2308 0.2229 0.2117 0.00 0.00 0.0099 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 - - -
Price 3.38 2.85 3.00 3.19 4.17 0.00 0.00 -
P/RPS 4.81 3.98 5.53 5.58 12.91 0.00 0.00 -
P/EPS 26.79 24.10 35.17 39.36 100.81 0.00 0.00 -
EY 3.73 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 0.00 -
P/NAPS 5.63 4.91 5.45 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 28/11/14 22/08/14 - - - - -
Price 4.05 3.04 2.99 0.00 0.00 0.00 0.00 -
P/RPS 5.76 4.24 5.51 0.00 0.00 0.00 0.00 -
P/EPS 32.10 25.70 35.05 0.00 0.00 0.00 0.00 -
EY 3.12 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 0.00 -
P/NAPS 6.75 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