[KARYON] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 35.13%
YoY- 128.76%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 136,688 114,500 103,460 89,836 57,540 72,580 51,628 17.60%
PBT 14,072 8,048 5,040 7,376 2,896 4,952 2,844 30.50%
Tax -3,168 -1,944 -1,224 -1,968 -532 -1,116 -308 47.41%
NP 10,904 6,104 3,816 5,408 2,364 3,836 2,536 27.49%
-
NP to SH 10,904 6,104 3,816 5,408 2,364 3,836 2,536 27.49%
-
Tax Rate 22.51% 24.16% 24.29% 26.68% 18.37% 22.54% 10.83% -
Total Cost 125,784 108,396 99,644 84,428 55,176 68,744 49,092 16.96%
-
Net Worth 75,722 54,705 47,699 42,694 33,489 36,188 30,794 16.16%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 75,722 54,705 47,699 42,694 33,489 36,188 30,794 16.16%
NOSH 378,611 287,924 238,499 237,192 196,999 180,943 181,142 13.06%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.98% 5.33% 3.69% 6.02% 4.11% 5.29% 4.91% -
ROE 14.40% 11.16% 8.00% 12.67% 7.06% 10.60% 8.24% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 36.10 39.77 43.38 37.87 29.21 40.11 28.50 4.01%
EPS 2.88 2.12 1.60 2.28 1.20 2.12 1.40 12.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.20 0.18 0.17 0.20 0.17 2.74%
Adjusted Per Share Value based on latest NOSH - 237,192
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 28.73 24.07 21.75 18.88 12.10 15.26 10.85 17.60%
EPS 2.29 1.28 0.80 1.14 0.50 0.81 0.53 27.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1592 0.115 0.1003 0.0897 0.0704 0.0761 0.0647 16.17%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.185 0.18 0.16 0.12 0.08 0.12 0.26 -
P/RPS 0.51 0.45 0.37 0.32 0.27 0.30 0.91 -9.19%
P/EPS 6.42 8.49 10.00 5.26 6.67 5.66 18.57 -16.21%
EY 15.57 11.78 10.00 19.00 15.00 17.67 5.38 19.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 0.80 0.67 0.47 0.60 1.53 -7.95%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 25/05/12 27/05/11 25/05/10 26/05/09 21/05/08 28/05/07 -
Price 0.215 0.16 0.20 0.11 0.10 0.14 0.22 -
P/RPS 0.60 0.40 0.46 0.29 0.34 0.35 0.77 -4.06%
P/EPS 7.47 7.55 12.50 4.82 8.33 6.60 15.71 -11.64%
EY 13.40 13.25 8.00 20.73 12.00 15.14 6.36 13.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.84 1.00 0.61 0.59 0.70 1.29 -2.91%

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