[KAREX] YoY Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -87.8%
YoY- -63.49%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 95,730 92,158 107,591 80,037 76,093 70,133 0 -
PBT 261 2,388 5,186 10,451 26,626 16,370 -457 -
Tax -106 -615 -1,003 -2,323 -4,522 -3,538 0 -
NP 155 1,773 4,183 8,128 22,104 12,832 -457 -
-
NP to SH -167 1,978 4,213 8,137 22,288 12,832 -457 -15.43%
-
Tax Rate 40.61% 25.75% 19.34% 22.23% 16.98% 21.61% - -
Total Cost 95,575 90,385 103,408 71,909 53,989 57,301 457 143.53%
-
Net Worth 491,163 491,163 501,187 491,163 460,440 234,781 10,377 90.13%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - 5,011 - - - - - -
Div Payout % - 253.38% - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 491,163 491,163 501,187 491,163 460,440 234,781 10,377 90.13%
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 667,305 404,794 19,956 92.02%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 0.16% 1.92% 3.89% 10.16% 29.05% 18.30% 0.00% -
ROE -0.03% 0.40% 0.84% 1.66% 4.84% 5.47% -4.40% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.55 9.19 10.73 7.98 11.40 17.33 0.00 -
EPS -0.02 0.20 0.42 0.81 3.34 3.17 -2.29 -54.60%
DPS 0.00 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.50 0.49 0.69 0.58 0.52 -0.98%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 9.09 8.75 10.21 7.60 7.22 6.66 0.00 -
EPS -0.02 0.19 0.40 0.77 2.12 1.22 -0.04 -10.90%
DPS 0.00 0.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4662 0.4662 0.4758 0.4662 0.4371 0.2229 0.0099 89.97%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 - -
Price 0.425 0.775 1.51 2.46 3.25 2.85 0.00 -
P/RPS 4.45 8.43 14.07 30.81 28.50 16.45 0.00 -
P/EPS -2,550.95 392.74 359.27 303.04 97.31 89.91 0.00 -
EY -0.04 0.25 0.28 0.33 1.03 1.11 0.00 -
DY 0.00 0.65 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.58 3.02 5.02 4.71 4.91 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 28/11/19 26/11/18 24/11/17 29/11/16 30/11/15 28/11/14 14/11/13 -
Price 0.45 0.59 1.50 2.50 3.93 3.04 3.17 -
P/RPS 4.71 6.42 13.97 31.31 34.46 17.55 0.00 -
P/EPS -2,701.01 298.99 356.89 307.97 117.66 95.90 -138.43 64.04%
EY -0.04 0.33 0.28 0.32 0.85 1.04 -0.72 -38.21%
DY 0.00 0.85 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.20 3.00 5.10 5.70 5.24 6.10 -27.03%

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