[KAREX] YoY TTM Result on 30-Jun-2017 [#4]

Stock
[KAREX] KAREX BERHAD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -24.8%
YoY- -58.09%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 395,067 379,924 408,014 361,452 343,617 298,094 219,927 10.24%
PBT 5,647 3,804 14,278 37,049 79,350 73,282 41,541 -28.27%
Tax -2,328 -747 -4,090 -8,243 -12,927 -13,552 -6,956 -16.66%
NP 3,319 3,057 10,188 28,806 66,423 59,730 34,585 -32.31%
-
NP to SH 227 2,533 10,103 27,946 66,685 59,553 34,585 -56.69%
-
Tax Rate 41.23% 19.64% 28.65% 22.25% 16.29% 18.49% 16.74% -
Total Cost 391,748 376,867 397,826 332,646 277,194 238,364 185,342 13.27%
-
Net Worth 481,139 491,163 481,139 501,187 481,139 434,049 222,978 13.66%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 5,011 5,011 - - - - - -
Div Payout % 2,207.87% 197.86% - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 481,139 491,163 481,139 501,187 481,139 434,049 222,978 13.66%
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 667,769 405,415 16.26%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 0.84% 0.80% 2.50% 7.97% 19.33% 20.04% 15.73% -
ROE 0.05% 0.52% 2.10% 5.58% 13.86% 13.72% 15.51% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 39.41 37.90 40.70 36.06 34.28 44.64 54.25 -5.18%
EPS 0.02 0.25 1.01 2.79 6.65 8.92 8.53 -63.51%
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.48 0.50 0.48 0.65 0.55 -2.24%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 37.50 36.06 38.73 34.31 32.62 28.30 20.88 10.24%
EPS 0.02 0.24 0.96 2.65 6.33 5.65 3.28 -57.22%
DPS 0.48 0.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4567 0.4662 0.4567 0.4758 0.4567 0.412 0.2117 13.65%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 0.485 0.545 0.82 1.70 2.41 3.07 3.00 -
P/RPS 1.23 1.44 2.01 4.71 7.03 6.88 5.53 -22.14%
P/EPS 2,141.64 215.67 81.36 60.98 36.23 34.42 35.17 98.22%
EY 0.05 0.46 1.23 1.64 2.76 2.90 2.84 -48.96%
DY 1.03 0.92 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 1.71 3.40 5.02 4.72 5.45 -24.47%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 24/08/20 28/08/19 28/08/18 29/08/17 30/08/16 25/08/15 22/08/14 -
Price 1.07 0.495 0.735 1.46 2.42 3.22 2.99 -
P/RPS 2.71 1.31 1.81 4.05 7.06 7.21 5.51 -11.14%
P/EPS 4,724.85 195.88 72.92 52.37 36.38 36.11 35.05 126.26%
EY 0.02 0.51 1.37 1.91 2.75 2.77 2.85 -56.21%
DY 0.47 1.01 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.01 1.53 2.92 5.04 4.95 5.44 -13.79%

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