[KAREX] YoY TTM Result on 30-Sep-2018 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -22.12%
YoY- -67.25%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 414,067 401,070 383,496 392,581 389,006 347,561 304,054 5.27%
PBT -6,378 12,399 1,677 11,480 31,784 63,175 83,538 -
Tax 2,085 -4,027 -238 -3,702 -6,923 -10,728 -14,536 -
NP -4,293 8,372 1,439 7,778 24,861 52,447 69,002 -
-
NP to SH -4,709 4,852 388 7,868 24,022 52,534 69,009 -
-
Tax Rate - 32.48% 14.19% 32.25% 21.78% 16.98% 17.40% -
Total Cost 418,360 392,698 382,057 384,803 364,145 295,114 235,052 10.07%
-
Net Worth 463,522 481,139 491,163 491,163 501,187 491,163 0 -
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 5,011 - 5,011 - - - -
Div Payout % - 103.30% - 63.70% - - - -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 463,522 481,139 491,163 491,163 501,187 491,163 0 -
NOSH 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 667,305 7.89%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin -1.04% 2.09% 0.38% 1.98% 6.39% 15.09% 22.69% -
ROE -1.02% 1.01% 0.08% 1.60% 4.79% 10.70% 0.00% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 39.31 40.01 38.26 39.17 38.81 34.67 45.56 -2.42%
EPS -0.45 0.48 0.04 0.78 2.40 5.24 10.34 -
DPS 0.00 0.50 0.00 0.50 0.00 0.00 0.00 -
NAPS 0.44 0.48 0.49 0.49 0.50 0.49 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 39.31 38.07 36.40 37.27 36.93 32.99 28.86 5.28%
EPS -0.45 0.46 0.04 0.75 2.28 4.99 6.55 -
DPS 0.00 0.48 0.00 0.48 0.00 0.00 0.00 -
NAPS 0.44 0.4567 0.4662 0.4662 0.4758 0.4662 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 0.425 0.70 0.425 0.775 1.51 2.46 3.25 -
P/RPS 1.08 1.75 1.11 1.98 3.89 7.09 7.13 -26.96%
P/EPS -95.08 144.61 1,097.96 98.73 63.01 46.94 31.43 -
EY -1.05 0.69 0.09 1.01 1.59 2.13 3.18 -
DY 0.00 0.71 0.00 0.65 0.00 0.00 0.00 -
P/NAPS 0.97 1.46 0.87 1.58 3.02 5.02 0.00 -
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/21 23/11/20 28/11/19 26/11/18 24/11/17 29/11/16 30/11/15 -
Price 0.425 0.875 0.45 0.59 1.50 2.50 3.93 -
P/RPS 1.08 2.19 1.18 1.51 3.87 7.21 8.63 -29.25%
P/EPS -95.08 180.77 1,162.55 75.17 62.59 47.70 38.00 -
EY -1.05 0.55 0.09 1.33 1.60 2.10 2.63 -
DY 0.00 0.57 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 0.97 1.82 0.92 1.20 3.00 5.10 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