[KARYON] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 94.9%
YoY- 52.15%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 31/12/04 31/12/03 CAGR
Revenue 51,582 61,492 42,954 22,613 20,259 0 -
PBT 4,382 4,612 3,199 2,164 1,702 0 -
Tax -1,070 -1,116 -574 -215 -311 0 -
NP 3,312 3,496 2,625 1,949 1,391 0 -
-
NP to SH 3,312 3,496 2,625 1,949 1,391 0 -
-
Tax Rate 24.42% 24.20% 17.94% 9.94% 18.27% - -
Total Cost 48,270 57,996 40,329 20,664 18,868 0 -
-
Net Worth 40,555 39,684 34,160 24,532 11,947 0 -
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 31/12/04 31/12/03 CAGR
Div 1,351 - - - - - -
Div Payout % 40.82% - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 31/12/04 31/12/03 CAGR
Net Worth 40,555 39,684 34,160 24,532 11,947 0 -
NOSH 225,306 188,972 179,794 136,293 85,337 0 -
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 31/12/04 31/12/03 CAGR
NP Margin 6.42% 5.69% 6.11% 8.62% 6.87% 0.00% -
ROE 8.17% 8.81% 7.68% 7.94% 11.64% 0.00% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 31/12/04 31/12/03 CAGR
RPS 22.89 32.54 23.89 16.59 23.74 0.00 -
EPS 1.47 1.85 1.46 1.43 1.63 0.00 -
DPS 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.21 0.19 0.18 0.14 0.00 -
Adjusted Per Share Value based on latest NOSH - 131,805
30/09/09 30/09/08 30/09/07 30/09/06 31/12/04 31/12/03 CAGR
RPS 10.84 12.93 9.03 4.75 4.26 0.00 -
EPS 0.70 0.73 0.55 0.41 0.29 0.00 -
DPS 0.28 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.0834 0.0718 0.0516 0.0251 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 31/12/04 31/12/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 31/12/04 - -
Price 0.10 0.15 0.17 0.26 0.16 0.00 -
P/RPS 0.44 0.46 0.71 0.00 0.67 0.00 -
P/EPS 6.80 8.11 11.64 0.00 9.82 0.00 -
EY 14.70 12.33 8.59 0.00 10.19 0.00 -
DY 6.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 0.89 0.00 1.14 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 31/12/04 31/12/03 CAGR
Date 24/11/09 28/11/08 27/11/07 30/11/06 18/02/05 - -
Price 0.39 0.10 0.15 0.24 0.20 0.00 -
P/RPS 1.70 0.31 0.63 0.00 0.84 0.00 -
P/EPS 26.53 5.41 10.27 0.00 12.27 0.00 -
EY 3.77 18.50 9.73 0.00 8.15 0.00 -
DY 1.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 0.48 0.79 0.00 1.43 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