[KAREX] QoQ TTM Result on 31-Mar-2020 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -143.38%
YoY- -144.15%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 407,727 401,070 395,067 393,077 379,040 383,496 379,924 4.79%
PBT 15,665 12,399 5,647 1,449 900 1,677 3,804 155.81%
Tax -4,983 -4,027 -2,328 -1,196 -42 -238 -747 252.32%
NP 10,682 8,372 3,319 253 858 1,439 3,057 129.39%
-
NP to SH 7,536 4,852 227 -2,205 -906 388 2,533 106.17%
-
Tax Rate 31.81% 32.48% 41.23% 82.54% 4.67% 14.19% 19.64% -
Total Cost 397,045 392,698 391,748 392,824 378,182 382,057 376,867 3.52%
-
Net Worth 453,149 481,139 481,139 471,116 481,139 491,163 491,163 -5.20%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 5,011 5,011 5,011 5,011 - 5,011 -
Div Payout % - 103.30% 2,207.87% 0.00% 0.00% - 197.86% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 453,149 481,139 481,139 471,116 481,139 491,163 491,163 -5.20%
NOSH 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 3.35%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 2.62% 2.09% 0.84% 0.06% 0.23% 0.38% 0.80% -
ROE 1.66% 1.01% 0.05% -0.47% -0.19% 0.08% 0.52% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 40.49 40.01 39.41 39.21 37.81 38.26 37.90 4.48%
EPS 0.75 0.48 0.02 -0.22 -0.09 0.04 0.25 107.31%
DPS 0.00 0.50 0.50 0.50 0.50 0.00 0.50 -
NAPS 0.45 0.48 0.48 0.47 0.48 0.49 0.49 -5.49%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 38.70 38.07 37.50 37.31 35.98 36.40 36.06 4.80%
EPS 0.72 0.46 0.02 -0.21 -0.09 0.04 0.24 107.31%
DPS 0.00 0.48 0.48 0.48 0.48 0.00 0.48 -
NAPS 0.4302 0.4567 0.4567 0.4472 0.4567 0.4662 0.4662 -5.19%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.79 0.70 0.485 0.415 0.555 0.425 0.545 -
P/RPS 1.95 1.75 1.23 1.06 1.47 1.11 1.44 22.28%
P/EPS 105.56 144.61 2,141.64 -188.66 -614.04 1,097.96 215.67 -37.75%
EY 0.95 0.69 0.05 -0.53 -0.16 0.09 0.46 61.81%
DY 0.00 0.71 1.03 1.20 0.90 0.00 0.92 -
P/NAPS 1.76 1.46 1.01 0.88 1.16 0.87 1.11 35.78%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 23/11/20 24/08/20 29/05/20 25/02/20 28/11/19 28/08/19 -
Price 0.75 0.875 1.07 0.605 0.455 0.45 0.495 -
P/RPS 1.85 2.19 2.71 1.54 1.20 1.18 1.31 25.74%
P/EPS 100.22 180.77 4,724.85 -275.03 -503.40 1,162.55 195.88 -35.89%
EY 1.00 0.55 0.02 -0.36 -0.20 0.09 0.51 56.33%
DY 0.00 0.57 0.47 0.83 1.10 0.00 1.01 -
P/NAPS 1.67 1.82 2.23 1.29 0.95 0.92 1.01 39.61%

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