[KAREX] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -32.79%
YoY- -68.93%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 404,182 393,077 384,240 406,231 352,541 340,463 281,662 6.19%
PBT 11,521 1,449 6,515 15,304 47,308 85,493 66,678 -25.34%
Tax -3,651 -1,196 -1,412 -3,713 -9,467 -14,155 -11,703 -17.63%
NP 7,870 253 5,103 11,591 37,841 71,338 54,975 -27.65%
-
NP to SH 5,505 -2,205 4,994 11,548 37,163 71,533 54,791 -31.79%
-
Tax Rate 31.69% 82.54% 21.67% 24.26% 20.01% 16.56% 17.55% -
Total Cost 396,312 392,824 379,137 394,640 314,700 269,125 226,687 9.74%
-
Net Worth 474,057 471,116 491,163 481,139 491,163 701,662 577,321 -3.22%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - 5,011 5,011 - - - - -
Div Payout % - 0.00% 100.36% - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 474,057 471,116 491,163 481,139 491,163 701,662 577,321 -3.22%
NOSH 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 620,775 9.20%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 1.95% 0.06% 1.33% 2.85% 10.73% 20.95% 19.52% -
ROE 1.16% -0.47% 1.02% 2.40% 7.57% 10.19% 9.49% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 38.37 39.21 38.33 40.53 35.17 33.97 45.37 -2.75%
EPS 0.52 -0.22 0.50 1.15 3.71 7.14 8.83 -37.59%
DPS 0.00 0.50 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.47 0.49 0.48 0.49 0.70 0.93 -11.38%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 38.37 37.31 36.47 38.56 33.47 32.32 26.74 6.19%
EPS 0.52 -0.21 0.47 1.10 3.53 6.79 5.20 -31.84%
DPS 0.00 0.48 0.48 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.4472 0.4662 0.4567 0.4662 0.6661 0.548 -3.22%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.625 0.415 0.445 0.81 2.16 3.80 4.59 -
P/RPS 1.63 1.06 1.16 2.00 6.14 11.19 10.12 -26.21%
P/EPS 119.60 -188.66 89.32 70.31 58.26 53.25 52.00 14.87%
EY 0.84 -0.53 1.12 1.42 1.72 1.88 1.92 -12.85%
DY 0.00 1.20 1.12 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 0.88 0.91 1.69 4.41 5.43 4.94 -19.03%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 29/05/20 30/05/19 31/05/18 30/05/17 27/05/16 28/05/15 -
Price 0.63 0.605 0.53 0.56 2.05 2.32 3.05 -
P/RPS 1.64 1.54 1.38 1.38 5.83 6.83 6.72 -20.93%
P/EPS 120.56 -275.03 106.38 48.61 55.29 32.51 34.56 23.12%
EY 0.83 -0.36 0.94 2.06 1.81 3.08 2.89 -18.75%
DY 0.00 0.83 0.94 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.29 1.08 1.17 4.18 3.31 3.28 -13.21%

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