[KAREX] YoY Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 17.18%
YoY- -65.47%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 313,092 303,977 290,824 314,598 269,819 260,895 218,526 6.17%
PBT 7,260 1,386 3,741 11,504 33,249 65,291 53,080 -28.19%
Tax -2,015 -692 -243 -2,921 -7,451 -10,911 -10,308 -23.79%
NP 5,245 694 3,498 8,583 25,798 54,380 42,772 -29.49%
-
NP to SH 4,079 -1,199 3,539 8,648 25,046 54,568 42,588 -32.33%
-
Tax Rate 27.75% 49.93% 6.50% 25.39% 22.41% 16.71% 19.42% -
Total Cost 307,847 303,283 287,326 306,015 244,021 206,515 175,754 9.78%
-
Net Worth 474,057 471,116 491,163 481,139 491,163 701,662 569,063 -2.99%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - 5,011 5,011 - - - - -
Div Payout % - 0.00% 141.62% - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 474,057 471,116 491,163 481,139 491,163 701,662 569,063 -2.99%
NOSH 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 611,896 9.46%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 1.68% 0.23% 1.20% 2.73% 9.56% 20.84% 19.57% -
ROE 0.86% -0.25% 0.72% 1.80% 5.10% 7.78% 7.48% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 29.72 30.33 29.01 31.39 26.92 26.03 35.71 -3.01%
EPS 0.40 -0.12 0.35 0.86 2.50 5.44 6.96 -37.85%
DPS 0.00 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.47 0.49 0.48 0.49 0.70 0.93 -11.38%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 29.72 28.86 27.61 29.86 25.61 24.77 20.74 6.17%
EPS 0.40 -0.11 0.34 0.82 2.38 5.18 4.04 -31.95%
DPS 0.00 0.48 0.48 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.4472 0.4662 0.4567 0.4662 0.6661 0.5402 -2.99%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.625 0.415 0.445 0.81 2.16 3.80 4.59 -
P/RPS 2.10 1.37 1.53 2.58 8.02 14.60 12.85 -26.03%
P/EPS 161.42 -346.94 126.04 93.89 86.45 69.80 65.95 16.07%
EY 0.62 -0.29 0.79 1.07 1.16 1.43 1.52 -13.87%
DY 0.00 1.20 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.88 0.91 1.69 4.41 5.43 4.94 -19.03%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 29/05/20 30/05/19 31/05/18 30/05/17 27/05/16 28/05/15 -
Price 0.63 0.605 0.53 0.56 2.05 2.32 3.05 -
P/RPS 2.12 2.00 1.83 1.78 7.62 8.91 8.54 -20.70%
P/EPS 162.71 -505.79 150.12 64.91 82.04 42.62 43.82 24.41%
EY 0.61 -0.20 0.67 1.54 1.22 2.35 2.28 -19.71%
DY 0.00 0.83 0.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.29 1.08 1.17 4.18 3.31 3.28 -13.21%

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