[KARYON] YoY Quarter Result on 31-Mar-2018 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
28-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Mar-2018 [#4]
Profit Trend
QoQ- 21.53%
YoY- 347.27%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 CAGR
Revenue 41,249 33,162 35,239 38,686 37,754 29,491 30,866 4.07%
PBT 2,423 358 590 4,003 -1,384 -540 2,940 -2.63%
Tax -928 -185 -255 -566 -6 -477 -651 5.01%
NP 1,495 173 335 3,437 -1,390 -1,017 2,289 -5.70%
-
NP to SH 1,495 173 335 3,437 -1,390 -1,017 2,289 -5.70%
-
Tax Rate 38.30% 51.68% 43.22% 14.14% - - 22.14% -
Total Cost 39,754 32,989 34,904 35,249 39,144 30,508 28,577 4.65%
-
Net Worth 104,656 104,656 99,899 95,142 85,628 80,871 76,299 4.45%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 CAGR
Div - - - - - 1,427 2,288 -
Div Payout % - - - - - 0.00% 100.00% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 CAGR
Net Worth 104,656 104,656 99,899 95,142 85,628 80,871 76,299 4.45%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 381,499 3.09%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 CAGR
NP Margin 3.62% 0.52% 0.95% 8.88% -3.68% -3.45% 7.42% -
ROE 1.43% 0.17% 0.34% 3.61% -1.62% -1.26% 3.00% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 CAGR
RPS 8.67 6.97 7.41 8.13 7.94 6.20 8.09 0.95%
EPS 0.31 0.04 0.07 0.72 -0.29 -0.21 0.60 -8.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.60 -
NAPS 0.22 0.22 0.21 0.20 0.18 0.17 0.20 1.32%
Adjusted Per Share Value based on latest NOSH - 475,713
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 CAGR
RPS 8.75 7.04 7.48 8.21 8.01 6.26 6.55 4.07%
EPS 0.32 0.04 0.07 0.73 -0.29 -0.22 0.49 -5.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.30 0.49 -
NAPS 0.222 0.222 0.212 0.2019 0.1817 0.1716 0.1619 4.44%
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 31/12/13 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/12/13 -
Price 0.225 0.13 0.13 0.175 0.28 0.18 0.345 -
P/RPS 2.59 1.86 1.75 2.15 3.53 2.90 4.26 -6.63%
P/EPS 71.60 357.47 184.61 24.22 -95.83 -84.20 57.50 3.07%
EY 1.40 0.28 0.54 4.13 -1.04 -1.19 1.74 -2.95%
DY 0.00 0.00 0.00 0.00 0.00 1.67 1.74 -
P/NAPS 1.02 0.59 0.62 0.88 1.56 1.06 1.73 -7.02%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/12/13 CAGR
Date 27/05/21 24/06/20 28/05/19 28/05/18 30/05/17 25/05/16 26/02/14 -
Price 0.30 0.19 0.12 0.175 0.22 0.18 0.375 -
P/RPS 3.46 2.73 1.62 2.15 2.77 2.90 4.63 -3.93%
P/EPS 95.46 522.46 170.40 24.22 -75.29 -84.20 62.50 6.01%
EY 1.05 0.19 0.59 4.13 -1.33 -1.19 1.60 -5.64%
DY 0.00 0.00 0.00 0.00 0.00 1.67 1.60 -
P/NAPS 1.36 0.86 0.57 0.88 1.22 1.06 1.88 -4.36%

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