[KAREX] YoY Cumulative Quarter Result on 30-Jun-2020 [#4]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 119.02%
YoY- -91.0%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 532,066 421,642 419,816 395,067 379,924 408,014 361,452 6.65%
PBT 15,131 -6,488 -534 5,647 3,804 14,278 37,049 -13.85%
Tax -4,653 297 680 -2,328 -747 -4,090 -8,243 -9.08%
NP 10,478 -6,191 146 3,319 3,057 10,188 28,806 -15.50%
-
NP to SH 10,478 -6,191 -1,020 228 2,533 10,103 27,946 -15.07%
-
Tax Rate 30.75% - - 41.23% 19.64% 28.65% 22.25% -
Total Cost 521,588 427,833 419,670 391,748 376,867 397,826 332,646 7.78%
-
Net Worth 474,057 452,988 463,522 481,139 491,163 481,139 501,187 -0.92%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 5,267 - - - 5,011 10,023 - -
Div Payout % 50.27% - - - 197.86% 99.22% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 474,057 452,988 463,522 481,139 491,163 481,139 501,187 -0.92%
NOSH 1,053,460 1,053,460 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 0.83%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 1.97% -1.47% 0.03% 0.84% 0.80% 2.50% 7.97% -
ROE 2.21% -1.37% -0.22% 0.05% 0.52% 2.10% 5.58% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 50.51 40.02 39.85 39.41 37.90 40.70 36.06 5.77%
EPS 0.99 -0.59 -0.10 0.02 0.25 1.01 2.79 -15.85%
DPS 0.50 0.00 0.00 0.00 0.50 1.00 0.00 -
NAPS 0.45 0.43 0.44 0.48 0.49 0.48 0.50 -1.73%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 50.51 40.02 39.85 37.50 36.06 38.73 34.31 6.65%
EPS 0.99 -0.59 -0.10 0.02 0.24 0.96 2.65 -15.12%
DPS 0.50 0.00 0.00 0.00 0.48 0.95 0.00 -
NAPS 0.45 0.43 0.44 0.4567 0.4662 0.4567 0.4758 -0.92%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.57 0.37 0.53 0.485 0.545 0.82 1.70 -
P/RPS 1.13 0.92 1.33 1.23 1.44 2.01 4.71 -21.16%
P/EPS 57.31 -62.96 -547.39 2,132.25 215.67 81.36 60.98 -1.02%
EY 1.74 -1.59 -0.18 0.05 0.46 1.23 1.64 0.99%
DY 0.88 0.00 0.00 0.00 0.92 1.22 0.00 -
P/NAPS 1.27 0.86 1.20 1.01 1.11 1.71 3.40 -15.13%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 29/08/22 29/09/21 24/08/20 28/08/19 28/08/18 29/08/17 -
Price 0.625 0.36 0.445 1.07 0.495 0.735 1.46 -
P/RPS 1.24 0.90 1.12 2.71 1.31 1.81 4.05 -17.89%
P/EPS 62.84 -61.26 -459.60 4,704.13 195.88 72.92 52.37 3.08%
EY 1.59 -1.63 -0.22 0.02 0.51 1.37 1.91 -3.00%
DY 0.80 0.00 0.00 0.00 1.01 1.36 0.00 -
P/NAPS 1.39 0.84 1.01 2.23 1.01 1.53 2.92 -11.63%

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