[KARYON] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 23.77%
YoY- 34.66%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 57,540 76,104 81,989 78,434 72,580 60,225 57,272 0.31%
PBT 2,896 3,358 6,149 6,158 4,952 4,335 4,265 -22.72%
Tax -532 -787 -1,488 -1,410 -1,116 -788 -765 -21.48%
NP 2,364 2,571 4,661 4,748 3,836 3,547 3,500 -23.00%
-
NP to SH 2,364 2,571 4,661 4,748 3,836 3,547 3,500 -23.00%
-
Tax Rate 18.37% 23.44% 24.20% 22.90% 22.54% 18.18% 17.94% -
Total Cost 55,176 73,533 77,328 73,686 68,744 56,678 53,772 1.73%
-
Net Worth 33,489 38,088 39,684 36,806 36,188 34,209 34,160 -1.31%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 33,489 38,088 39,684 36,806 36,188 34,209 34,160 -1.31%
NOSH 196,999 190,444 188,972 184,031 180,943 180,050 179,794 6.27%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 4.11% 3.38% 5.69% 6.05% 5.29% 5.89% 6.11% -
ROE 7.06% 6.75% 11.75% 12.90% 10.60% 10.37% 10.25% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 29.21 39.96 43.39 42.62 40.11 33.45 31.85 -5.60%
EPS 1.20 1.35 2.47 2.58 2.12 1.97 1.95 -27.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.20 0.21 0.20 0.20 0.19 0.19 -7.14%
Adjusted Per Share Value based on latest NOSH - 188,666
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 12.10 16.00 17.24 16.49 15.26 12.66 12.04 0.33%
EPS 0.50 0.54 0.98 1.00 0.81 0.75 0.74 -22.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0704 0.0801 0.0834 0.0774 0.0761 0.0719 0.0718 -1.30%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.08 0.11 0.15 0.15 0.12 0.16 0.17 -
P/RPS 0.27 0.28 0.35 0.35 0.30 0.48 0.53 -36.18%
P/EPS 6.67 8.15 6.08 5.81 5.66 8.12 8.73 -16.41%
EY 15.00 12.27 16.44 17.20 17.67 12.31 11.45 19.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.55 0.71 0.75 0.60 0.84 0.89 -34.64%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 25/02/09 28/11/08 18/08/08 21/05/08 27/02/08 27/11/07 -
Price 0.10 0.14 0.10 0.15 0.14 0.15 0.15 -
P/RPS 0.34 0.35 0.23 0.35 0.35 0.45 0.47 -19.39%
P/EPS 8.33 10.37 4.05 5.81 6.60 7.61 7.71 5.28%
EY 12.00 9.64 24.67 17.20 15.14 13.13 12.98 -5.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.70 0.48 0.75 0.70 0.79 0.79 -17.66%

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