[KARYON] YoY TTM Result on 31-Dec-2014

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014
Profit Trend
QoQ- -23.12%
YoY- -59.91%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/05 31/12/05 CAGR
Revenue 100,944 131,973 40,424 42,382 9.83%
PBT 3,745 5,564 2,574 2,609 3.98%
Tax -1,427 -1,996 -429 -412 14.37%
NP 2,318 3,568 2,145 2,197 0.58%
-
NP to SH 2,318 3,568 2,145 2,197 0.58%
-
Tax Rate 38.10% 35.87% 16.67% 15.79% -
Total Cost 98,626 128,405 38,279 40,185 10.19%
-
Net Worth 0 66,664 18,925 20,233 -
Dividend
31/03/15 31/12/14 30/09/05 31/12/05 CAGR
Div 1,666 1,666 - - -
Div Payout % 71.90% 46.71% - - -
Equity
31/03/15 31/12/14 30/09/05 31/12/05 CAGR
Net Worth 0 66,664 18,925 20,233 -
NOSH 475,713 475,713 126,170 126,458 15.39%
Ratio Analysis
31/03/15 31/12/14 30/09/05 31/12/05 CAGR
NP Margin 2.30% 2.70% 5.31% 5.18% -
ROE 0.00% 5.35% 11.33% 10.86% -
Per Share
31/03/15 31/12/14 30/09/05 31/12/05 CAGR
RPS 21.22 31.67 32.04 33.51 -4.81%
EPS 0.49 0.86 1.70 1.74 -12.80%
DPS 0.35 0.40 0.00 0.00 -
NAPS 0.00 0.16 0.15 0.16 -
Adjusted Per Share Value based on latest NOSH - 475,713
31/03/15 31/12/14 30/09/05 31/12/05 CAGR
RPS 21.42 28.00 8.58 8.99 9.83%
EPS 0.49 0.76 0.46 0.47 0.45%
DPS 0.35 0.35 0.00 0.00 -
NAPS 0.00 0.1414 0.0402 0.0429 -
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/05 31/12/05 CAGR
Date 31/03/15 31/12/14 30/09/05 30/12/05 -
Price 0.225 0.23 0.21 0.17 -
P/RPS 1.06 0.73 0.66 0.51 8.22%
P/EPS 46.18 26.86 12.35 9.79 18.25%
EY 2.17 3.72 8.10 10.22 -15.42%
DY 1.56 1.74 0.00 0.00 -
P/NAPS 0.00 1.44 1.40 1.06 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/05 31/12/05 CAGR
Date 27/05/15 26/02/15 23/11/05 22/02/06 -
Price 0.21 0.235 0.21 0.20 -
P/RPS 0.99 0.74 0.66 0.60 5.56%
P/EPS 43.10 27.44 12.35 11.51 15.33%
EY 2.32 3.64 8.10 8.69 -13.30%
DY 1.67 1.70 0.00 0.00 -
P/NAPS 0.00 1.47 1.40 1.25 -

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