[KAREX] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -39.7%
YoY- -48.22%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 406,932 382,920 368,632 430,364 320,148 304,372 280,532 6.38%
PBT 28,052 1,044 9,552 20,744 41,804 106,504 65,480 -13.16%
Tax -7,220 -424 -2,460 -4,012 -9,292 -18,088 -14,152 -10.60%
NP 20,832 620 7,092 16,732 32,512 88,416 51,328 -13.94%
-
NP to SH 17,832 -668 7,912 16,852 32,548 89,152 51,328 -16.14%
-
Tax Rate 25.74% 40.61% 25.75% 19.34% 22.23% 16.98% 21.61% -
Total Cost 386,100 382,300 361,540 413,632 287,636 215,956 229,204 9.07%
-
Net Worth 481,139 491,163 491,163 501,187 491,163 460,440 234,781 12.69%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div - - 20,047 - - - - -
Div Payout % - - 253.38% - - - - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 481,139 491,163 491,163 501,187 491,163 460,440 234,781 12.69%
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 667,305 404,794 16.29%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 5.12% 0.16% 1.92% 3.89% 10.16% 29.05% 18.30% -
ROE 3.71% -0.14% 1.61% 3.36% 6.63% 19.36% 21.86% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 40.60 38.20 36.78 42.93 31.94 45.61 69.30 -8.51%
EPS 1.76 -0.08 0.80 1.68 3.24 13.36 12.68 -28.02%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.49 0.50 0.49 0.69 0.58 -3.10%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 38.63 36.35 34.99 40.85 30.39 28.89 26.63 6.39%
EPS 1.69 -0.06 0.75 1.60 3.09 8.46 4.87 -16.15%
DPS 0.00 0.00 1.90 0.00 0.00 0.00 0.00 -
NAPS 0.4567 0.4662 0.4662 0.4758 0.4662 0.4371 0.2229 12.68%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 0.70 0.425 0.775 1.51 2.46 3.25 2.85 -
P/RPS 1.72 1.11 2.11 3.52 7.70 7.13 4.11 -13.50%
P/EPS 39.35 -637.74 98.19 89.82 75.76 24.33 22.48 9.77%
EY 2.54 -0.16 1.02 1.11 1.32 4.11 4.45 -8.91%
DY 0.00 0.00 2.58 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.87 1.58 3.02 5.02 4.71 4.91 -18.28%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 23/11/20 28/11/19 26/11/18 24/11/17 29/11/16 30/11/15 28/11/14 -
Price 0.875 0.45 0.59 1.50 2.50 3.93 3.04 -
P/RPS 2.16 1.18 1.60 3.49 7.83 8.62 4.39 -11.13%
P/EPS 49.19 -675.25 74.75 89.22 76.99 29.42 23.97 12.71%
EY 2.03 -0.15 1.34 1.12 1.30 3.40 4.17 -11.29%
DY 0.00 0.00 3.39 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 0.92 1.20 3.00 5.10 5.70 5.24 -16.14%

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