[KARYON] YoY Annualized Quarter Result on 30-Sep-2004 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
19-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/09/04 30/09/03 CAGR
Revenue 78,434 54,232 43,404 22,646 0 -
PBT 6,158 4,102 4,420 2,062 0 -
Tax -1,410 -576 -420 -390 0 -
NP 4,748 3,526 4,000 1,672 0 -
-
NP to SH 4,748 3,526 4,000 1,672 0 -
-
Tax Rate 22.90% 14.04% 9.50% 18.91% - -
Total Cost 73,686 50,706 39,404 20,974 0 -
-
Net Worth 36,806 32,381 23,376 9,215 0 -
Dividend
30/06/08 30/06/07 30/06/06 30/09/04 30/09/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/09/04 30/09/03 CAGR
Net Worth 36,806 32,381 23,376 9,215 0 -
NOSH 184,031 179,897 129,870 65,826 0 -
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/09/04 30/09/03 CAGR
NP Margin 6.05% 6.50% 9.22% 7.38% 0.00% -
ROE 12.90% 10.89% 17.11% 18.14% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/09/04 30/09/03 CAGR
RPS 42.62 30.15 33.42 34.40 0.00 -
EPS 2.58 1.96 3.08 2.54 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.18 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 65,604
30/06/08 30/06/07 30/06/06 30/09/04 30/09/03 CAGR
RPS 16.64 11.51 9.21 4.80 0.00 -
EPS 1.01 0.75 0.85 0.35 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0781 0.0687 0.0496 0.0196 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/09/04 30/09/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/09/04 - -
Price 0.15 0.21 0.24 0.17 0.00 -
P/RPS 0.35 0.70 0.00 0.49 0.00 -
P/EPS 5.81 10.71 0.00 6.69 0.00 -
EY 17.20 9.33 0.00 14.94 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.17 0.00 1.21 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/09/04 30/09/03 CAGR
Date 18/08/08 27/08/07 21/08/06 19/11/04 - -
Price 0.15 0.19 0.28 0.16 0.00 -
P/RPS 0.35 0.63 0.00 0.47 0.00 -
P/EPS 5.81 9.69 0.00 6.30 0.00 -
EY 17.20 10.32 0.00 15.88 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.06 0.00 1.14 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