[KARYON] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -34.04%
YoY- 25.47%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 32,863 31,251 34,518 33,460 30,426 30,054 23,497 5.50%
PBT 2,456 1,989 597 2,622 2,211 2,634 1,711 5.94%
Tax -728 -623 -405 -824 -778 -750 -264 17.59%
NP 1,728 1,366 192 1,798 1,433 1,884 1,447 2.87%
-
NP to SH 1,728 1,366 192 1,798 1,433 1,884 1,447 2.87%
-
Tax Rate 29.64% 31.32% 67.84% 31.43% 35.19% 28.47% 15.43% -
Total Cost 31,135 29,885 34,326 31,662 28,993 28,170 22,050 5.66%
-
Net Worth 85,628 80,871 80,639 76,510 68,067 50,081 45,070 10.80%
Dividend
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - 1,902 - - - - - -
Div Payout % - 139.30% - - - - - -
Equity
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 85,628 80,871 80,639 76,510 68,067 50,081 45,070 10.80%
NOSH 475,713 475,713 383,999 382,553 358,249 238,481 237,213 11.76%
Ratio Analysis
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 5.26% 4.37% 0.56% 5.37% 4.71% 6.27% 6.16% -
ROE 2.02% 1.69% 0.24% 2.35% 2.11% 3.76% 3.21% -
Per Share
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.91 6.57 8.99 8.75 8.49 12.60 9.91 -5.59%
EPS 0.36 0.29 0.05 0.47 0.40 0.79 0.61 -8.08%
DPS 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.21 0.20 0.19 0.21 0.19 -0.86%
Adjusted Per Share Value based on latest NOSH - 382,553
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 6.91 6.57 7.26 7.03 6.40 6.32 4.94 5.50%
EPS 0.36 0.29 0.04 0.38 0.30 0.40 0.30 2.95%
DPS 0.00 0.40 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.1695 0.1608 0.1431 0.1053 0.0947 10.80%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.185 0.205 0.395 0.235 0.16 0.20 0.11 -
P/RPS 2.68 3.12 4.39 2.69 1.88 1.59 1.11 15.12%
P/EPS 50.93 71.39 790.00 50.00 40.00 25.32 18.03 18.05%
EY 1.96 1.40 0.13 2.00 2.50 3.95 5.55 -15.32%
DY 0.00 1.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.21 1.88 1.18 0.84 0.95 0.58 9.61%
Price Multiplier on Announcement Date
30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 23/11/16 26/08/15 27/08/14 28/08/13 28/08/12 26/08/11 24/08/10 -
Price 0.18 0.15 0.37 0.28 0.16 0.17 0.12 -
P/RPS 2.61 2.28 4.12 3.20 1.88 1.35 1.21 13.07%
P/EPS 49.55 52.24 740.00 59.57 40.00 21.52 19.67 15.91%
EY 2.02 1.91 0.14 1.68 2.50 4.65 5.08 -13.70%
DY 0.00 2.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.88 1.76 1.40 0.84 0.81 0.63 7.66%

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