[KARYON] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4.63%
YoY- 12.25%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Revenue 85,253 68,718 72,326 51,257 43,073 8,323 49.86%
PBT 6,516 2,812 5,363 3,385 3,012 706 47.17%
Tax -1,635 -695 -1,205 -472 -417 -109 60.14%
NP 4,881 2,117 4,158 2,913 2,595 597 44.10%
-
NP to SH 4,881 2,117 4,158 2,913 2,595 597 44.10%
-
Tax Rate 25.09% 24.72% 22.47% 13.94% 13.84% 15.44% -
Total Cost 80,372 66,601 68,168 48,344 40,478 7,726 50.27%
-
Net Worth 45,070 35,704 37,733 32,257 23,376 9,184 31.86%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Div 2,528 1,190 - - - - -
Div Payout % 51.81% 56.22% - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Net Worth 45,070 35,704 37,733 32,257 23,376 9,184 31.86%
NOSH 237,213 198,358 188,666 179,206 129,870 65,604 25.04%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
NP Margin 5.73% 3.08% 5.75% 5.68% 6.02% 7.17% -
ROE 10.83% 5.93% 11.02% 9.03% 11.10% 6.50% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
RPS 35.94 34.64 38.34 28.60 33.17 12.69 19.84%
EPS 2.06 1.07 2.20 1.63 2.00 0.91 15.26%
DPS 1.07 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.20 0.18 0.18 0.14 5.45%
Adjusted Per Share Value based on latest NOSH - 179,206
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
RPS 18.09 14.58 15.34 10.87 9.14 1.77 49.80%
EPS 1.04 0.45 0.88 0.62 0.55 0.13 43.56%
DPS 0.54 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.0956 0.0758 0.0801 0.0684 0.0496 0.0195 31.84%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/09/04 -
Price 0.11 0.11 0.15 0.21 0.24 0.17 -
P/RPS 0.31 0.32 0.39 0.73 0.72 1.34 -22.47%
P/EPS 5.35 10.31 6.81 12.92 12.01 18.68 -19.54%
EY 18.71 9.70 14.69 7.74 8.33 5.35 24.32%
DY 9.69 5.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.75 1.17 1.33 1.21 -12.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Date 24/08/10 27/08/09 18/08/08 27/08/07 21/08/06 - -
Price 0.12 0.10 0.15 0.19 0.28 0.00 -
P/RPS 0.33 0.29 0.39 0.66 0.84 0.00 -
P/EPS 5.83 9.37 6.81 11.69 14.01 0.00 -
EY 17.15 10.67 14.69 8.56 7.14 0.00 -
DY 8.88 6.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 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