[KAREX] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -126.37%
YoY- -108.44%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 580,108 383,936 406,932 382,920 368,632 430,364 320,148 10.40%
PBT 11,284 4,676 28,052 1,044 9,552 20,744 41,804 -19.60%
Tax -2,112 -1,600 -7,220 -424 -2,460 -4,012 -9,292 -21.87%
NP 9,172 3,076 20,832 620 7,092 16,732 32,512 -19.00%
-
NP to SH 9,172 3,076 17,832 -668 7,912 16,852 32,548 -19.02%
-
Tax Rate 18.72% 34.22% 25.74% 40.61% 25.75% 19.34% 22.23% -
Total Cost 570,936 380,860 386,100 382,300 361,540 413,632 287,636 12.09%
-
Net Worth 463,522 463,522 481,139 491,163 491,163 501,187 491,163 -0.96%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - 20,047 - - -
Div Payout % - - - - 253.38% - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 463,522 463,522 481,139 491,163 491,163 501,187 491,163 -0.96%
NOSH 1,053,460 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 0.83%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.58% 0.80% 5.12% 0.16% 1.92% 3.89% 10.16% -
ROE 1.98% 0.66% 3.71% -0.14% 1.61% 3.36% 6.63% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 55.07 36.45 40.60 38.20 36.78 42.93 31.94 9.49%
EPS 0.88 0.28 1.76 -0.08 0.80 1.68 3.24 -19.51%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 0.44 0.44 0.48 0.49 0.49 0.50 0.49 -1.77%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 55.07 36.45 38.63 36.35 34.99 40.85 30.39 10.41%
EPS 0.88 0.28 1.69 -0.06 0.75 1.60 3.09 -18.87%
DPS 0.00 0.00 0.00 0.00 1.90 0.00 0.00 -
NAPS 0.44 0.44 0.4567 0.4662 0.4662 0.4758 0.4662 -0.95%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.36 0.425 0.70 0.425 0.775 1.51 2.46 -
P/RPS 0.65 1.17 1.72 1.11 2.11 3.52 7.70 -33.75%
P/EPS 41.35 145.55 39.35 -637.74 98.19 89.82 75.76 -9.59%
EY 2.42 0.69 2.54 -0.16 1.02 1.11 1.32 10.62%
DY 0.00 0.00 0.00 0.00 2.58 0.00 0.00 -
P/NAPS 0.82 0.97 1.46 0.87 1.58 3.02 5.02 -26.05%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 26/11/21 23/11/20 28/11/19 26/11/18 24/11/17 29/11/16 -
Price 0.565 0.425 0.875 0.45 0.59 1.50 2.50 -
P/RPS 1.03 1.17 2.16 1.18 1.60 3.49 7.83 -28.67%
P/EPS 64.89 145.55 49.19 -675.25 74.75 89.22 76.99 -2.80%
EY 1.54 0.69 2.03 -0.15 1.34 1.12 1.30 2.86%
DY 0.00 0.00 0.00 0.00 3.39 0.00 0.00 -
P/NAPS 1.28 0.97 1.82 0.92 1.20 3.00 5.10 -20.56%

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