[KARYON] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 8.15%
YoY- 51.26%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/06/05 31/03/06 CAGR
Revenue 103,460 89,836 57,540 72,580 51,628 42,836 42,931 19.22%
PBT 5,040 7,376 2,896 4,952 2,844 3,116 2,686 13.40%
Tax -1,224 -1,968 -532 -1,116 -308 -364 -403 24.86%
NP 3,816 5,408 2,364 3,836 2,536 2,752 2,283 10.81%
-
NP to SH 3,816 5,408 2,364 3,836 2,536 2,752 2,283 10.81%
-
Tax Rate 24.29% 26.68% 18.37% 22.54% 10.83% 11.68% 15.00% -
Total Cost 99,644 84,428 55,176 68,744 49,092 40,084 40,648 19.62%
-
Net Worth 47,699 42,694 33,489 36,188 30,794 18,763 20,181 18.76%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/06/05 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/06/05 31/03/06 CAGR
Net Worth 47,699 42,694 33,489 36,188 30,794 18,763 20,181 18.76%
NOSH 238,499 237,192 196,999 180,943 181,142 125,090 126,132 13.58%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/06/05 31/03/06 CAGR
NP Margin 3.69% 6.02% 4.11% 5.29% 4.91% 6.42% 5.32% -
ROE 8.00% 12.67% 7.06% 10.60% 8.24% 14.67% 11.31% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/06/05 31/03/06 CAGR
RPS 43.38 37.87 29.21 40.11 28.50 34.24 34.04 4.96%
EPS 1.60 2.28 1.20 2.12 1.40 2.20 1.81 -2.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.17 0.20 0.17 0.15 0.16 4.56%
Adjusted Per Share Value based on latest NOSH - 180,943
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/06/05 31/03/06 CAGR
RPS 21.75 18.88 12.10 15.26 10.85 9.00 9.02 19.23%
EPS 0.80 1.14 0.50 0.81 0.53 0.58 0.48 10.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1003 0.0897 0.0704 0.0761 0.0647 0.0394 0.0424 18.78%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/06/05 31/03/06 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 30/06/05 31/03/06 -
Price 0.16 0.12 0.08 0.12 0.26 0.23 0.20 -
P/RPS 0.37 0.32 0.27 0.30 0.91 0.67 0.00 -
P/EPS 10.00 5.26 6.67 5.66 18.57 10.45 0.00 -
EY 10.00 19.00 15.00 17.67 5.38 9.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.67 0.47 0.60 1.53 1.53 1.33 -9.66%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 30/06/05 31/03/06 CAGR
Date 27/05/11 25/05/10 26/05/09 21/05/08 28/05/07 17/08/05 17/05/06 -
Price 0.20 0.11 0.10 0.14 0.22 0.23 0.23 -
P/RPS 0.46 0.29 0.34 0.35 0.77 0.67 0.00 -
P/EPS 12.50 4.82 8.33 6.60 15.71 10.45 0.00 -
EY 8.00 20.73 12.00 15.14 6.36 9.57 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.61 0.59 0.70 1.29 1.53 1.53 -8.14%

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