[KARYON] YoY Quarter Result on 31-Mar-2016 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Mar-2016 [#4]
Profit Trend
QoQ- -175.78%
YoY- -162.39%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 CAGR
Revenue 35,239 38,686 37,754 29,491 30,866 32,833 26,463 4.02%
PBT 590 4,003 -1,384 -540 2,940 2,875 2,485 -17.98%
Tax -255 -566 -6 -477 -651 256 -205 3.05%
NP 335 3,437 -1,390 -1,017 2,289 3,131 2,280 -23.23%
-
NP to SH 335 3,437 -1,390 -1,017 2,289 3,131 2,280 -23.23%
-
Tax Rate 43.22% 14.14% - - 22.14% -8.90% 8.25% -
Total Cost 34,904 35,249 39,144 30,508 28,577 29,702 24,183 5.19%
-
Net Worth 99,899 95,142 85,628 80,871 76,299 66,622 46,580 11.09%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 CAGR
Div - - - 1,427 2,288 3,155 1,593 -
Div Payout % - - - 0.00% 100.00% 100.79% 69.89% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 99,899 95,142 85,628 80,871 76,299 66,622 46,580 11.09%
NOSH 475,713 475,713 475,713 475,713 381,499 350,645 245,161 9.57%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 0.95% 8.88% -3.68% -3.45% 7.42% 9.54% 8.62% -
ROE 0.34% 3.61% -1.62% -1.26% 3.00% 4.70% 4.89% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 CAGR
RPS 7.41 8.13 7.94 6.20 8.09 9.36 10.79 -5.04%
EPS 0.07 0.72 -0.29 -0.21 0.60 0.90 0.93 -30.00%
DPS 0.00 0.00 0.00 0.30 0.60 0.90 0.65 -
NAPS 0.21 0.20 0.18 0.17 0.20 0.19 0.19 1.38%
Adjusted Per Share Value based on latest NOSH - 475,713
31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 CAGR
RPS 7.48 8.21 8.01 6.26 6.55 6.97 5.61 4.04%
EPS 0.07 0.73 -0.29 -0.22 0.49 0.66 0.48 -23.31%
DPS 0.00 0.00 0.00 0.30 0.49 0.67 0.34 -
NAPS 0.212 0.2019 0.1817 0.1716 0.1619 0.1413 0.0988 11.10%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/12/13 31/12/12 30/12/11 -
Price 0.13 0.175 0.28 0.18 0.345 0.17 0.17 -
P/RPS 1.75 2.15 3.53 2.90 4.26 1.82 1.57 1.50%
P/EPS 184.61 24.22 -95.83 -84.20 57.50 19.04 18.28 37.55%
EY 0.54 4.13 -1.04 -1.19 1.74 5.25 5.47 -27.33%
DY 0.00 0.00 0.00 1.67 1.74 5.29 3.82 -
P/NAPS 0.62 0.88 1.56 1.06 1.73 0.89 0.89 -4.86%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 31/12/12 31/12/11 CAGR
Date 28/05/19 28/05/18 30/05/17 25/05/16 26/02/14 26/02/13 24/02/12 -
Price 0.12 0.175 0.22 0.18 0.375 0.17 0.20 -
P/RPS 1.62 2.15 2.77 2.90 4.63 1.82 1.85 -1.81%
P/EPS 170.40 24.22 -75.29 -84.20 62.50 19.04 21.51 33.02%
EY 0.59 4.13 -1.33 -1.19 1.60 5.25 4.65 -24.77%
DY 0.00 0.00 0.00 1.67 1.60 5.29 3.25 -
P/NAPS 0.57 0.88 1.22 1.06 1.88 0.89 1.05 -8.07%

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