[KAREX] YoY Quarter Result on 31-Mar-2021 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -213.6%
YoY- -179.1%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 127,049 123,661 99,493 95,608 99,153 85,116 96,490 4.68%
PBT 8,351 3,938 -1,184 -4,112 32 -517 2,172 25.13%
Tax -2,329 -1,718 436 947 -385 769 -1,095 13.39%
NP 6,022 2,220 -748 -3,165 -353 252 1,077 33.19%
-
NP to SH 6,022 2,220 -748 -3,165 -1,134 165 1,268 29.61%
-
Tax Rate 27.89% 43.63% - - 1,203.12% - 50.41% -
Total Cost 121,027 121,441 100,241 98,773 99,506 84,864 95,413 4.03%
-
Net Worth 484,591 463,522 463,522 474,057 471,116 491,163 481,139 0.11%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 5,267 - - - - - - -
Div Payout % 87.47% - - - - - - -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 484,591 463,522 463,522 474,057 471,116 491,163 481,139 0.11%
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
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 4.74% 1.80% -0.75% -3.31% -0.36% 0.30% 1.12% -
ROE 1.24% 0.48% -0.16% -0.67% -0.24% 0.03% 0.26% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 12.06 11.74 9.44 9.08 9.89 8.49 9.63 3.81%
EPS 0.57 0.21 -0.07 -0.30 -0.11 0.02 0.13 27.90%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.44 0.44 0.45 0.47 0.49 0.48 -0.70%
Adjusted Per Share Value based on latest NOSH - 1,053,460
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 12.06 11.74 9.44 9.08 9.41 8.08 9.16 4.68%
EPS 0.57 0.21 -0.07 -0.30 -0.11 0.02 0.12 29.62%
DPS 0.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.44 0.44 0.45 0.4472 0.4662 0.4567 0.11%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 0.795 0.66 0.40 0.625 0.415 0.445 0.81 -
P/RPS 6.59 5.62 4.24 6.89 4.20 5.24 8.41 -3.97%
P/EPS 139.07 313.19 -563.35 -208.03 -366.83 2,703.38 640.32 -22.45%
EY 0.72 0.32 -0.18 -0.48 -0.27 0.04 0.16 28.46%
DY 0.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.50 0.91 1.39 0.88 0.91 1.69 0.39%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 21/05/24 26/05/23 27/05/22 24/05/21 29/05/20 30/05/19 31/05/18 -
Price 0.86 0.62 0.395 0.63 0.605 0.53 0.56 -
P/RPS 7.13 5.28 4.18 6.94 6.12 6.24 5.82 3.43%
P/EPS 150.44 294.21 -556.31 -209.69 -534.78 3,219.75 442.69 -16.44%
EY 0.66 0.34 -0.18 -0.48 -0.19 0.03 0.23 19.18%
DY 0.58 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.41 0.90 1.40 1.29 1.08 1.17 8.12%

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