[KAREX] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Stock
[KAREX] KAREX BERHAD
Announcement Date
25-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 4.88%
YoY- 72.19%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 408,014 361,452 343,617 298,094 219,927 0 -
PBT 14,278 37,049 79,350 73,282 41,541 -632 -
Tax -4,090 -8,243 -12,927 -13,552 -6,956 0 -
NP 10,188 28,806 66,423 59,730 34,585 -632 -
-
NP to SH 10,103 27,946 66,685 59,553 34,585 -632 -
-
Tax Rate 28.65% 22.25% 16.29% 18.49% 16.74% - -
Total Cost 397,826 332,646 277,194 238,364 185,342 632 262.65%
-
Net Worth 481,139 501,187 481,139 406,758 130,733 0 -
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 10,023 - - - - - -
Div Payout % 99.22% - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 481,139 501,187 481,139 406,758 130,733 0 -
NOSH 1,002,375 1,002,375 1,002,375 625,782 237,697 0 -
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 2.50% 7.97% 19.33% 20.04% 15.73% 0.00% -
ROE 2.10% 5.58% 13.86% 14.64% 26.45% 0.00% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 40.70 36.06 34.28 47.64 92.52 0.00 -
EPS 1.01 2.79 6.65 6.34 14.55 0.00 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.50 0.48 0.65 0.55 0.00 -
Adjusted Per Share Value based on latest NOSH - 667,769
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 38.73 34.31 32.62 28.30 20.88 0.00 -
EPS 0.96 2.65 6.33 5.65 3.28 -0.06 -
DPS 0.95 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4567 0.4758 0.4567 0.3861 0.1241 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 - -
Price 0.82 1.70 2.41 3.07 3.00 0.00 -
P/RPS 2.01 4.71 7.03 6.44 3.24 0.00 -
P/EPS 81.36 60.98 36.23 32.26 20.62 0.00 -
EY 1.23 1.64 2.76 3.10 4.85 0.00 -
DY 1.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.71 3.40 5.02 4.72 5.45 0.00 -
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/18 29/08/17 30/08/16 25/08/15 22/08/14 - -
Price 0.735 1.46 2.42 3.22 2.99 0.00 -
P/RPS 1.81 4.05 7.06 6.76 3.23 0.00 -
P/EPS 72.92 52.37 36.38 33.84 20.55 0.00 -
EY 1.37 1.91 2.75 2.96 4.87 0.00 -
DY 1.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 2.92 5.04 4.95 5.44 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