[KAREX] YoY TTM Result on 31-Mar-2017 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- -6.84%
YoY- -48.05%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 393,077 384,240 406,231 352,541 340,463 281,662 156,791 16.53%
PBT 1,449 6,515 15,304 47,308 85,493 66,678 27,785 -38.84%
Tax -1,196 -1,412 -3,713 -9,467 -14,155 -11,703 -5,561 -22.57%
NP 253 5,103 11,591 37,841 71,338 54,975 22,224 -52.53%
-
NP to SH -2,205 4,994 11,548 37,163 71,533 54,791 22,224 -
-
Tax Rate 82.54% 21.67% 24.26% 20.01% 16.56% 17.55% 20.01% -
Total Cost 392,824 379,137 394,640 314,700 269,125 226,687 134,567 19.52%
-
Net Worth 471,116 491,163 481,139 491,163 701,662 577,321 0 -
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 5,011 5,011 - - - - - -
Div Payout % 0.00% 100.36% - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 471,116 491,163 481,139 491,163 701,662 577,321 0 -
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 620,775 274,180 24.09%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 0.06% 1.33% 2.85% 10.73% 20.95% 19.52% 14.17% -
ROE -0.47% 1.02% 2.40% 7.57% 10.19% 9.49% 0.00% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 39.21 38.33 40.53 35.17 33.97 45.37 57.19 -6.09%
EPS -0.22 0.50 1.15 3.71 7.14 8.83 8.11 -
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.49 0.48 0.49 0.70 0.93 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 37.31 36.47 38.56 33.47 32.32 26.74 14.88 16.54%
EPS -0.21 0.47 1.10 3.53 6.79 5.20 2.11 -
DPS 0.48 0.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4472 0.4662 0.4567 0.4662 0.6661 0.548 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.415 0.445 0.81 2.16 3.80 4.59 3.19 -
P/RPS 1.06 1.16 2.00 6.14 11.19 10.12 5.58 -24.16%
P/EPS -188.66 89.32 70.31 58.26 53.25 52.00 39.36 -
EY -0.53 1.12 1.42 1.72 1.88 1.92 2.54 -
DY 1.20 1.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.91 1.69 4.41 5.43 4.94 0.00 -
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 30/05/19 31/05/18 30/05/17 27/05/16 28/05/15 - -
Price 0.605 0.53 0.56 2.05 2.32 3.05 0.00 -
P/RPS 1.54 1.38 1.38 5.83 6.83 6.72 0.00 -
P/EPS -275.03 106.38 48.61 55.29 32.51 34.56 0.00 -
EY -0.36 0.94 2.06 1.81 3.08 2.89 0.00 -
DY 0.83 0.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.08 1.17 4.18 3.31 3.28 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