[KAREX] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -21.69%
YoY- -53.05%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 383,936 406,932 382,920 368,632 430,364 320,148 304,372 3.94%
PBT 4,676 28,052 1,044 9,552 20,744 41,804 106,504 -40.57%
Tax -1,600 -7,220 -424 -2,460 -4,012 -9,292 -18,088 -33.22%
NP 3,076 20,832 620 7,092 16,732 32,512 88,416 -42.83%
-
NP to SH 3,076 17,832 -668 7,912 16,852 32,548 89,152 -42.91%
-
Tax Rate 34.22% 25.74% 40.61% 25.75% 19.34% 22.23% 16.98% -
Total Cost 380,860 386,100 382,300 361,540 413,632 287,636 215,956 9.90%
-
Net Worth 463,522 481,139 491,163 491,163 501,187 491,163 460,440 0.11%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - - - 20,047 - - - -
Div Payout % - - - 253.38% - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 463,522 481,139 491,163 491,163 501,187 491,163 460,440 0.11%
NOSH 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 667,305 7.89%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 0.80% 5.12% 0.16% 1.92% 3.89% 10.16% 29.05% -
ROE 0.66% 3.71% -0.14% 1.61% 3.36% 6.63% 19.36% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 36.45 40.60 38.20 36.78 42.93 31.94 45.61 -3.66%
EPS 0.28 1.76 -0.08 0.80 1.68 3.24 13.36 -47.46%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 0.44 0.48 0.49 0.49 0.50 0.49 0.69 -7.21%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 36.45 38.63 36.35 34.99 40.85 30.39 28.89 3.94%
EPS 0.28 1.69 -0.06 0.75 1.60 3.09 8.46 -43.30%
DPS 0.00 0.00 0.00 1.90 0.00 0.00 0.00 -
NAPS 0.44 0.4567 0.4662 0.4662 0.4758 0.4662 0.4371 0.11%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.425 0.70 0.425 0.775 1.51 2.46 3.25 -
P/RPS 1.17 1.72 1.11 2.11 3.52 7.70 7.13 -25.98%
P/EPS 145.55 39.35 -637.74 98.19 89.82 75.76 24.33 34.69%
EY 0.69 2.54 -0.16 1.02 1.11 1.32 4.11 -25.70%
DY 0.00 0.00 0.00 2.58 0.00 0.00 0.00 -
P/NAPS 0.97 1.46 0.87 1.58 3.02 5.02 4.71 -23.13%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 23/11/20 28/11/19 26/11/18 24/11/17 29/11/16 30/11/15 -
Price 0.425 0.875 0.45 0.59 1.50 2.50 3.93 -
P/RPS 1.17 2.16 1.18 1.60 3.49 7.83 8.62 -28.29%
P/EPS 145.55 49.19 -675.25 74.75 89.22 76.99 29.42 30.50%
EY 0.69 2.03 -0.15 1.34 1.12 1.30 3.40 -23.32%
DY 0.00 0.00 0.00 3.39 0.00 0.00 0.00 -
P/NAPS 0.97 1.82 0.92 1.20 3.00 5.10 5.70 -25.53%

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