[KAREX] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -21.88%
YoY- -65.47%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 417,456 405,302 387,765 419,464 359,758 347,860 291,368 6.17%
PBT 9,680 1,848 4,988 15,338 44,332 87,054 70,773 -28.19%
Tax -2,686 -922 -324 -3,894 -9,934 -14,548 -13,744 -23.80%
NP 6,993 925 4,664 11,444 34,397 72,506 57,029 -29.49%
-
NP to SH 5,438 -1,598 4,718 11,530 33,394 72,757 56,784 -32.33%
-
Tax Rate 27.75% 49.89% 6.50% 25.39% 22.41% 16.71% 19.42% -
Total Cost 410,462 404,377 383,101 408,020 325,361 275,353 234,338 9.78%
-
Net Worth 474,057 471,116 491,163 481,139 491,163 701,662 569,063 -2.99%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - 6,682 6,682 - - - - -
Div Payout % - 0.00% 141.62% - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 474,057 471,116 491,163 481,139 491,163 701,662 569,063 -2.99%
NOSH 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 611,896 9.46%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 1.68% 0.23% 1.20% 2.73% 9.56% 20.84% 19.57% -
ROE 1.15% -0.34% 0.96% 2.40% 6.80% 10.37% 9.98% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 39.63 40.43 38.68 41.85 35.89 34.70 47.62 -3.01%
EPS 0.53 -0.16 0.47 1.15 3.33 7.25 9.28 -37.91%
DPS 0.00 0.67 0.67 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.47 0.49 0.48 0.49 0.70 0.93 -11.38%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 39.63 38.47 36.81 39.82 34.15 33.02 27.66 6.17%
EPS 0.53 -0.15 0.45 1.09 3.17 6.91 5.39 -32.03%
DPS 0.00 0.63 0.63 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.4472 0.4662 0.4567 0.4662 0.6661 0.5402 -2.99%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.625 0.415 0.445 0.81 2.16 3.80 4.59 -
P/RPS 1.58 1.03 1.15 1.94 6.02 10.95 9.64 -26.00%
P/EPS 121.06 -260.21 94.53 70.41 64.83 52.35 49.46 16.07%
EY 0.83 -0.38 1.06 1.42 1.54 1.91 2.02 -13.76%
DY 0.00 1.61 1.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.88 0.91 1.69 4.41 5.43 4.94 -19.03%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 29/05/20 30/05/19 31/05/18 30/05/17 27/05/16 28/05/15 -
Price 0.63 0.605 0.53 0.56 2.05 2.32 3.05 -
P/RPS 1.59 1.50 1.37 1.34 5.71 6.69 6.41 -20.71%
P/EPS 122.03 -379.34 112.59 48.68 61.53 31.96 32.87 24.41%
EY 0.82 -0.26 0.89 2.05 1.63 3.13 3.04 -19.60%
DY 0.00 1.10 1.26 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.29 1.08 1.17 4.18 3.31 3.28 -13.21%

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