[KAREX] YoY Quarter Result on 31-Dec-2020 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -37.51%
YoY- 2631.37%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 127,369 128,513 103,511 115,751 109,094 113,550 110,517 2.39%
PBT 10,184 2,833 -3,612 4,359 1,093 1,870 4,146 16.14%
Tax -2,860 -808 801 -1,157 -201 -397 -823 23.06%
NP 7,324 2,025 -2,811 3,202 892 1,473 3,323 14.07%
-
NP to SH 7,324 2,025 -2,811 2,786 102 1,396 3,167 14.98%
-
Tax Rate 28.08% 28.52% - 26.54% 18.39% 21.23% 19.85% -
Total Cost 120,045 126,488 106,322 112,549 108,202 112,077 107,194 1.90%
-
Net Worth 474,057 463,522 463,522 453,149 481,139 491,163 491,163 -0.58%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - 5,011 - - -
Div Payout % - - - - 4,913.60% - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 474,057 463,522 463,522 453,149 481,139 491,163 491,163 -0.58%
NOSH 1,053,460 1,053,460 1,053,460 1,053,460 1,002,375 1,002,375 1,002,375 0.83%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 5.75% 1.58% -2.72% 2.77% 0.82% 1.30% 3.01% -
ROE 1.54% 0.44% -0.61% 0.61% 0.02% 0.28% 0.64% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.09 12.20 9.83 11.49 10.88 11.33 11.03 1.54%
EPS 0.70 0.19 -0.27 0.28 0.01 0.14 0.32 13.92%
DPS 0.00 0.00 0.00 0.00 0.50 0.00 0.00 -
NAPS 0.45 0.44 0.44 0.45 0.48 0.49 0.49 -1.40%
Adjusted Per Share Value based on latest NOSH - 1,053,460
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 12.09 12.20 9.83 10.99 10.36 10.78 10.49 2.39%
EPS 0.70 0.19 -0.27 0.26 0.01 0.13 0.30 15.15%
DPS 0.00 0.00 0.00 0.00 0.48 0.00 0.00 -
NAPS 0.45 0.44 0.44 0.4302 0.4567 0.4662 0.4662 -0.58%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.73 0.73 0.405 0.79 0.555 0.47 1.30 -
P/RPS 6.04 5.98 4.12 6.87 5.10 4.15 11.79 -10.54%
P/EPS 105.00 379.77 -151.78 285.55 5,454.10 337.48 411.46 -20.34%
EY 0.95 0.26 -0.66 0.35 0.02 0.30 0.24 25.75%
DY 0.00 0.00 0.00 0.00 0.90 0.00 0.00 -
P/NAPS 1.62 1.66 0.92 1.76 1.16 0.96 2.65 -7.87%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 24/02/23 21/02/22 22/02/21 25/02/20 25/02/19 28/02/18 -
Price 0.86 0.80 0.40 0.75 0.455 0.43 1.04 -
P/RPS 7.11 6.56 4.07 6.52 4.18 3.80 9.43 -4.59%
P/EPS 123.70 416.18 -149.91 271.09 4,471.38 308.75 329.17 -15.04%
EY 0.81 0.24 -0.67 0.37 0.02 0.32 0.30 17.99%
DY 0.00 0.00 0.00 0.00 1.10 0.00 0.00 -
P/NAPS 1.91 1.82 0.91 1.67 0.95 0.88 2.12 -1.72%

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