[KAREX] YoY Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 122.98%
YoY- -59.62%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 204,824 205,708 218,108 177,603 172,672 147,131 82,175 16.43%
PBT 1,354 4,258 9,332 23,850 53,600 35,778 14,483 -32.61%
Tax -307 -1,012 -1,826 -5,391 -9,283 -8,255 -3,644 -33.77%
NP 1,047 3,246 7,506 18,459 44,317 27,523 10,839 -32.25%
-
NP to SH -65 3,374 7,380 18,144 44,937 27,379 10,839 -
-
Tax Rate 22.67% 23.77% 19.57% 22.60% 17.32% 23.07% 25.16% -
Total Cost 203,777 202,462 210,602 159,144 128,355 119,608 71,336 19.10%
-
Net Worth 481,139 491,163 491,163 491,163 467,774 243,008 101,401 29.61%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 5,011 5,011 - - - - - -
Div Payout % 0.00% 148.54% - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 481,139 491,163 491,163 491,163 467,774 243,008 101,401 29.61%
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 668,250 405,014 137,029 39.30%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 0.51% 1.58% 3.44% 10.39% 25.67% 18.71% 13.19% -
ROE -0.01% 0.69% 1.50% 3.69% 9.61% 11.27% 10.69% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 20.43 20.52 21.76 17.72 25.84 36.33 59.97 -16.42%
EPS -0.01 0.34 0.74 1.81 6.72 6.76 7.91 -
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.49 0.49 0.70 0.60 0.74 -6.95%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 19.44 19.53 20.70 16.86 16.39 13.97 7.80 16.43%
EPS -0.01 0.32 0.70 1.72 4.27 2.60 1.03 -
DPS 0.48 0.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4567 0.4662 0.4662 0.4662 0.444 0.2307 0.0963 29.60%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.555 0.47 1.30 2.36 4.13 3.38 4.17 -
P/RPS 2.72 2.29 5.97 13.32 15.98 9.30 6.95 -14.46%
P/EPS -8,558.74 139.63 176.57 130.38 61.42 50.00 52.72 -
EY -0.01 0.72 0.57 0.77 1.63 2.00 1.90 -
DY 0.90 1.06 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.96 2.65 4.82 5.90 5.63 5.64 -23.16%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 25/02/20 25/02/19 28/02/18 24/02/17 24/02/16 26/02/15 21/02/14 -
Price 0.455 0.43 1.04 2.34 4.06 4.05 4.31 -
P/RPS 2.23 2.10 4.78 13.21 15.71 11.15 7.19 -17.71%
P/EPS -7,016.63 127.75 141.26 129.27 60.38 59.91 54.49 -
EY -0.01 0.78 0.71 0.77 1.66 1.67 1.84 -
DY 1.10 1.16 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.88 2.12 4.78 5.80 6.75 5.82 -26.06%

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