[KARYON] YoY Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -66.22%
YoY- 128.76%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 34,172 28,625 25,865 22,459 14,385 18,145 12,907 17.60%
PBT 3,518 2,012 1,260 1,844 724 1,238 711 30.50%
Tax -792 -486 -306 -492 -133 -279 -77 47.41%
NP 2,726 1,526 954 1,352 591 959 634 27.49%
-
NP to SH 2,726 1,526 954 1,352 591 959 634 27.49%
-
Tax Rate 22.51% 24.16% 24.29% 26.68% 18.37% 22.54% 10.83% -
Total Cost 31,446 27,099 24,911 21,107 13,794 17,186 12,273 16.96%
-
Net Worth 75,722 54,705 47,699 42,694 33,489 36,188 30,794 16.16%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 75,722 54,705 47,699 42,694 33,489 36,188 30,794 16.16%
NOSH 378,611 287,924 238,499 237,192 196,999 180,943 181,142 13.06%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 7.98% 5.33% 3.69% 6.02% 4.11% 5.29% 4.91% -
ROE 3.60% 2.79% 2.00% 3.17% 1.76% 2.65% 2.06% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 9.03 9.94 10.84 9.47 7.30 10.03 7.13 4.01%
EPS 0.72 0.53 0.40 0.57 0.30 0.53 0.35 12.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.20 0.18 0.17 0.20 0.17 2.74%
Adjusted Per Share Value based on latest NOSH - 237,192
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 7.18 6.02 5.44 4.72 3.02 3.81 2.71 17.61%
EPS 0.57 0.32 0.20 0.28 0.12 0.20 0.13 27.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1592 0.115 0.1003 0.0897 0.0704 0.0761 0.0647 16.17%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.185 0.18 0.16 0.12 0.08 0.12 0.26 -
P/RPS 2.05 1.81 1.48 1.27 1.10 1.20 3.65 -9.15%
P/EPS 25.69 33.96 40.00 21.05 26.67 22.64 74.29 -16.20%
EY 3.89 2.94 2.50 4.75 3.75 4.42 1.35 19.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 0.80 0.67 0.47 0.60 1.53 -7.95%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/05/13 25/05/12 27/05/11 25/05/10 26/05/09 21/05/08 28/05/07 -
Price 0.215 0.16 0.20 0.11 0.10 0.14 0.22 -
P/RPS 2.38 1.61 1.84 1.16 1.37 1.40 3.09 -4.25%
P/EPS 29.86 30.19 50.00 19.30 33.33 26.42 62.86 -11.65%
EY 3.35 3.31 2.00 5.18 3.00 3.79 1.59 13.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.84 1.00 0.61 0.59 0.70 1.29 -2.91%

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