[KARYON] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 13.67%
YoY- 20.75%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Revenue 68,718 72,326 51,257 43,073 8,323 55.94%
PBT 2,812 5,363 3,385 3,012 706 33.76%
Tax -695 -1,205 -472 -417 -109 47.69%
NP 2,117 4,158 2,913 2,595 597 30.53%
-
NP to SH 2,117 4,158 2,913 2,595 597 30.53%
-
Tax Rate 24.72% 22.47% 13.94% 13.84% 15.44% -
Total Cost 66,601 68,168 48,344 40,478 7,726 57.37%
-
Net Worth 35,704 37,733 32,257 23,376 9,184 33.08%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Div 1,190 - - - - -
Div Payout % 56.22% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Net Worth 35,704 37,733 32,257 23,376 9,184 33.08%
NOSH 198,358 188,666 179,206 129,870 65,604 26.22%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
NP Margin 3.08% 5.75% 5.68% 6.02% 7.17% -
ROE 5.93% 11.02% 9.03% 11.10% 6.50% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
RPS 34.64 38.34 28.60 33.17 12.69 23.53%
EPS 1.07 2.20 1.63 2.00 0.91 3.46%
DPS 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.20 0.18 0.18 0.14 5.43%
Adjusted Per Share Value based on latest NOSH - 129,870
30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
RPS 14.45 15.20 10.77 9.05 1.75 55.95%
EPS 0.45 0.87 0.61 0.55 0.13 29.87%
DPS 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.0751 0.0793 0.0678 0.0491 0.0193 33.10%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/09/04 -
Price 0.11 0.15 0.21 0.24 0.17 -
P/RPS 0.32 0.39 0.73 0.72 1.34 -26.02%
P/EPS 10.31 6.81 12.92 12.01 18.68 -11.75%
EY 9.70 14.69 7.74 8.33 5.35 13.34%
DY 5.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.75 1.17 1.33 1.21 -13.42%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Date 27/08/09 18/08/08 27/08/07 21/08/06 - -
Price 0.10 0.15 0.19 0.28 0.00 -
P/RPS 0.29 0.39 0.66 0.84 0.00 -
P/EPS 9.37 6.81 11.69 14.01 0.00 -
EY 10.67 14.69 8.56 7.14 0.00 -
DY 6.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.75 1.06 1.56 0.00 -

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