[KAREX] YoY TTM Result on 31-Dec-2013 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 1066.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 348,548 323,635 284,883 82,175 61.80%
PBT 49,600 91,104 62,836 14,168 51.78%
Tax -9,035 -14,580 -11,567 -3,644 35.31%
NP 40,565 76,524 51,269 10,524 56.72%
-
NP to SH 39,892 77,111 51,125 10,524 55.85%
-
Tax Rate 18.22% 16.00% 18.41% 25.72% -
Total Cost 307,983 247,111 233,614 71,651 62.52%
-
Net Worth 491,163 0 243,125 0 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 491,163 0 243,125 0 -
NOSH 1,002,375 668,250 405,208 254,414 57.87%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 11.64% 23.65% 18.00% 12.81% -
ROE 8.12% 0.00% 21.03% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 34.77 48.43 70.31 32.30 2.48%
EPS 3.98 11.54 12.62 4.14 -1.30%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.00 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 254,414
31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 33.09 30.72 27.04 7.80 61.81%
EPS 3.79 7.32 4.85 1.00 55.84%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.4662 0.00 0.2308 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 2.36 4.13 3.38 4.17 -
P/RPS 6.79 8.53 4.81 12.91 -19.26%
P/EPS 59.30 35.79 26.79 100.81 -16.19%
EY 1.69 2.79 3.73 0.99 19.49%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 4.82 0.00 5.63 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 24/02/17 24/02/16 26/02/15 - -
Price 2.34 4.06 4.05 0.00 -
P/RPS 6.73 8.38 5.76 0.00 -
P/EPS 58.80 35.18 32.10 0.00 -
EY 1.70 2.84 3.12 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 4.78 0.00 6.75 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