[KARYON] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 75.21%
YoY- 45.35%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 51,628 34,992 54,271 43,404 42,931 49,261 52,672 -1.32%
PBT 2,844 2,439 5,193 4,420 2,686 3,235 3,482 -12.63%
Tax -308 -289 -516 -420 -403 -403 -408 -17.10%
NP 2,536 2,150 4,677 4,000 2,283 2,832 3,074 -12.04%
-
NP to SH 2,536 2,150 4,677 4,000 2,283 2,832 3,074 -12.04%
-
Tax Rate 10.83% 11.85% 9.94% 9.50% 15.00% 12.46% 11.72% -
Total Cost 49,092 32,842 49,593 39,404 40,648 46,429 49,598 -0.68%
-
Net Worth 30,794 25,800 24,532 23,376 20,181 0 18,838 38.80%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 30,794 25,800 24,532 23,376 20,181 0 18,838 38.80%
NOSH 181,142 172,000 136,293 129,870 126,132 125,866 125,588 27.68%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.91% 6.14% 8.62% 9.22% 5.32% 5.75% 5.84% -
ROE 8.24% 8.33% 19.07% 17.11% 11.31% 0.00% 16.32% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 28.50 20.34 39.82 33.42 34.04 39.14 41.94 -22.72%
EPS 1.40 1.25 3.43 3.08 1.81 1.75 2.45 -31.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.15 0.18 0.18 0.16 0.00 0.15 8.71%
Adjusted Per Share Value based on latest NOSH - 129,870
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.85 7.36 11.41 9.12 9.02 10.36 11.07 -1.33%
EPS 0.53 0.45 0.98 0.84 0.48 0.60 0.65 -12.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0647 0.0542 0.0516 0.0491 0.0424 0.00 0.0396 38.76%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.26 0.25 0.26 0.24 0.20 0.17 0.21 -
P/RPS 0.91 0.00 0.00 0.00 0.00 0.43 0.50 49.12%
P/EPS 18.57 0.00 0.00 0.00 0.00 7.56 8.58 67.39%
EY 5.38 0.00 0.00 0.00 0.00 13.24 11.66 -40.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.67 0.00 0.00 1.33 0.00 1.40 6.10%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 30/11/06 21/08/06 17/05/06 22/02/06 23/11/05 -
Price 0.22 0.28 0.24 0.28 0.23 0.20 0.21 -
P/RPS 0.77 0.00 0.00 0.00 0.00 0.51 0.50 33.39%
P/EPS 15.71 0.00 0.00 0.00 0.00 8.89 8.58 49.72%
EY 6.36 0.00 0.00 0.00 0.00 11.25 11.66 -33.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.87 0.00 0.00 1.53 0.00 1.40 -5.31%

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