[KAREX] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 3.7%
YoY- 90.28%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 419,464 359,758 347,860 291,368 209,054 0 -
PBT 15,338 44,332 87,054 70,773 37,257 -632 -
Tax -3,894 -9,934 -14,548 -13,744 -7,414 0 -
NP 11,444 34,397 72,506 57,029 29,842 -632 -
-
NP to SH 11,530 33,394 72,757 56,784 29,842 -632 -
-
Tax Rate 25.39% 22.41% 16.71% 19.42% 19.90% - -
Total Cost 408,020 325,361 275,353 234,338 179,212 632 264.48%
-
Net Worth 481,139 491,163 701,662 569,063 94,777 0 -
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 481,139 491,163 701,662 569,063 94,777 0 -
NOSH 1,002,375 1,002,375 1,002,375 611,896 182,263 0 -
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 2.73% 9.56% 20.84% 19.57% 14.28% 0.00% -
ROE 2.40% 6.80% 10.37% 9.98% 31.49% 0.00% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 41.85 35.89 34.70 47.62 114.70 0.00 -
EPS 1.15 3.33 7.25 9.28 16.37 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.70 0.93 0.52 0.00 -
Adjusted Per Share Value based on latest NOSH - 620,775
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 39.82 34.15 33.02 27.66 19.84 0.00 -
EPS 1.09 3.17 6.91 5.39 2.83 -0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4567 0.4662 0.6661 0.5402 0.09 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - -
Price 0.81 2.16 3.80 4.59 3.19 0.00 -
P/RPS 1.94 6.02 10.95 9.64 2.78 0.00 -
P/EPS 70.41 64.83 52.35 49.46 19.48 0.00 -
EY 1.42 1.54 1.91 2.02 5.13 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 4.41 5.43 4.94 6.13 0.00 -
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 31/05/18 30/05/17 27/05/16 28/05/15 23/05/14 - -
Price 0.56 2.05 2.32 3.05 3.13 0.00 -
P/RPS 1.34 5.71 6.69 6.41 2.73 0.00 -
P/EPS 48.68 61.53 31.96 32.87 19.12 0.00 -
EY 2.05 1.63 3.13 3.04 5.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 4.18 3.31 3.28 6.02 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