[KARYON] YoY TTM Result on 30-Sep-2004 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
19-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
30-Sep-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Revenue 72,326 51,257 43,073 8,323 77.97%
PBT 5,363 3,385 3,012 706 71.70%
Tax -1,205 -472 -417 -109 89.77%
NP 4,158 2,913 2,595 597 67.77%
-
NP to SH 4,158 2,913 2,595 597 67.77%
-
Tax Rate 22.47% 13.94% 13.84% 15.44% -
Total Cost 68,168 48,344 40,478 7,726 78.69%
-
Net Worth 37,733 32,257 23,376 9,184 45.75%
Dividend
30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Net Worth 37,733 32,257 23,376 9,184 45.75%
NOSH 188,666 179,206 129,870 65,604 32.53%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/09/04 CAGR
NP Margin 5.75% 5.68% 6.02% 7.17% -
ROE 11.02% 9.03% 11.10% 6.50% -
Per Share
30/06/08 30/06/07 30/06/06 30/09/04 CAGR
RPS 38.34 28.60 33.17 12.69 34.28%
EPS 2.20 1.63 2.00 0.91 26.53%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.18 0.18 0.14 9.97%
Adjusted Per Share Value based on latest NOSH - 65,604
30/06/08 30/06/07 30/06/06 30/09/04 CAGR
RPS 15.20 10.77 9.05 1.75 77.95%
EPS 0.87 0.61 0.55 0.13 66.00%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0793 0.0678 0.0491 0.0193 45.75%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Date 30/06/08 29/06/07 30/06/06 30/09/04 -
Price 0.15 0.21 0.24 0.17 -
P/RPS 0.39 0.73 0.72 1.34 -28.04%
P/EPS 6.81 12.92 12.01 18.68 -23.58%
EY 14.69 7.74 8.33 5.35 30.90%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 1.17 1.33 1.21 -11.97%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Date 18/08/08 27/08/07 21/08/06 - -
Price 0.15 0.19 0.28 0.00 -
P/RPS 0.39 0.66 0.84 0.00 -
P/EPS 6.81 11.69 14.01 0.00 -
EY 14.69 8.56 7.14 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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