[KAREX] YoY Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
28-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -106.59%
YoY- -108.44%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 145,027 95,984 101,733 95,730 92,158 107,591 80,037 10.40%
PBT 2,821 1,169 7,013 261 2,388 5,186 10,451 -19.60%
Tax -528 -400 -1,805 -106 -615 -1,003 -2,323 -21.87%
NP 2,293 769 5,208 155 1,773 4,183 8,128 -19.00%
-
NP to SH 2,293 769 4,458 -167 1,978 4,213 8,137 -19.02%
-
Tax Rate 18.72% 34.22% 25.74% 40.61% 25.75% 19.34% 22.23% -
Total Cost 142,734 95,215 96,525 95,575 90,385 103,408 71,909 12.09%
-
Net Worth 463,522 463,522 481,139 491,163 491,163 501,187 491,163 -0.96%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div - - - - 5,011 - - -
Div Payout % - - - - 253.38% - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 463,522 463,522 481,139 491,163 491,163 501,187 491,163 -0.96%
NOSH 1,053,460 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 0.83%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 1.58% 0.80% 5.12% 0.16% 1.92% 3.89% 10.16% -
ROE 0.49% 0.17% 0.93% -0.03% 0.40% 0.84% 1.66% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 13.77 9.11 10.15 9.55 9.19 10.73 7.98 9.51%
EPS 0.22 0.07 0.44 -0.02 0.20 0.42 0.81 -19.51%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.44 0.44 0.48 0.49 0.49 0.50 0.49 -1.77%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 13.77 9.11 9.66 9.09 8.75 10.21 7.60 10.40%
EPS 0.22 0.07 0.42 -0.02 0.19 0.40 0.77 -18.83%
DPS 0.00 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.44 0.44 0.4567 0.4662 0.4662 0.4758 0.4662 -0.95%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 0.36 0.425 0.70 0.425 0.775 1.51 2.46 -
P/RPS 2.62 4.66 6.90 4.45 8.43 14.07 30.81 -33.67%
P/EPS 165.39 582.21 157.39 -2,550.95 392.74 359.27 303.04 -9.59%
EY 0.60 0.17 0.64 -0.04 0.25 0.28 0.33 10.47%
DY 0.00 0.00 0.00 0.00 0.65 0.00 0.00 -
P/NAPS 0.82 0.97 1.46 0.87 1.58 3.02 5.02 -26.05%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 26/11/21 23/11/20 28/11/19 26/11/18 24/11/17 29/11/16 -
Price 0.565 0.425 0.875 0.45 0.59 1.50 2.50 -
P/RPS 4.10 4.66 8.62 4.71 6.42 13.97 31.31 -28.72%
P/EPS 259.57 582.21 196.74 -2,701.01 298.99 356.89 307.97 -2.80%
EY 0.39 0.17 0.51 -0.04 0.33 0.28 0.32 3.35%
DY 0.00 0.00 0.00 0.00 0.85 0.00 0.00 -
P/NAPS 1.28 0.97 1.82 0.92 1.20 3.00 5.10 -20.56%

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