[KARYON] YoY Quarter Result on 30-Jun-2015 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -16.2%
YoY- 611.46%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 39,855 39,944 32,863 31,251 34,518 33,460 30,426 4.41%
PBT 1,790 3,275 2,456 1,989 597 2,622 2,211 -3.32%
Tax -582 -768 -728 -623 -405 -824 -778 -4.53%
NP 1,208 2,507 1,728 1,366 192 1,798 1,433 -2.69%
-
NP to SH 1,208 2,507 1,728 1,366 192 1,798 1,433 -2.69%
-
Tax Rate 32.51% 23.45% 29.64% 31.32% 67.84% 31.43% 35.19% -
Total Cost 38,647 37,437 31,135 29,885 34,326 31,662 28,993 4.70%
-
Net Worth 99,899 90,385 85,628 80,871 80,639 76,510 68,067 6.32%
Dividend
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - 1,427 - 1,902 - - - -
Div Payout % - 56.93% - 139.30% - - - -
Equity
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 99,899 90,385 85,628 80,871 80,639 76,510 68,067 6.32%
NOSH 475,713 475,713 475,713 475,713 383,999 382,553 358,249 4.63%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 3.03% 6.28% 5.26% 4.37% 0.56% 5.37% 4.71% -
ROE 1.21% 2.77% 2.02% 1.69% 0.24% 2.35% 2.11% -
Per Share
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.38 8.40 6.91 6.57 8.99 8.75 8.49 -0.20%
EPS 0.25 0.53 0.36 0.29 0.05 0.47 0.40 -7.23%
DPS 0.00 0.30 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.18 0.17 0.21 0.20 0.19 1.61%
Adjusted Per Share Value based on latest NOSH - 475,713
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 8.38 8.40 6.91 6.57 7.26 7.03 6.40 4.40%
EPS 0.25 0.53 0.36 0.29 0.04 0.38 0.30 -2.87%
DPS 0.00 0.30 0.00 0.40 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.18 0.17 0.1695 0.1608 0.1431 6.32%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.185 0.255 0.185 0.205 0.395 0.235 0.16 -
P/RPS 2.21 3.04 2.68 3.12 4.39 2.69 1.88 2.61%
P/EPS 72.85 48.39 50.93 71.39 790.00 50.00 40.00 10.05%
EY 1.37 2.07 1.96 1.40 0.13 2.00 2.50 -9.16%
DY 0.00 1.18 0.00 1.95 0.00 0.00 0.00 -
P/NAPS 0.88 1.34 1.03 1.21 1.88 1.18 0.84 0.74%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 22/11/18 27/11/17 23/11/16 26/08/15 27/08/14 28/08/13 28/08/12 -
Price 0.17 0.235 0.18 0.15 0.37 0.28 0.16 -
P/RPS 2.03 2.80 2.61 2.28 4.12 3.20 1.88 1.23%
P/EPS 66.95 44.59 49.55 52.24 740.00 59.57 40.00 8.58%
EY 1.49 2.24 2.02 1.91 0.14 1.68 2.50 -7.94%
DY 0.00 1.28 0.00 2.67 0.00 0.00 0.00 -
P/NAPS 0.81 1.24 1.00 0.88 1.76 1.40 0.84 -0.57%

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