[KARYON] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -0.74%
YoY- -25.18%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 78,434 72,580 60,225 57,272 54,232 51,628 34,992 71.35%
PBT 6,158 4,952 4,335 4,265 4,102 2,844 2,439 85.52%
Tax -1,410 -1,116 -788 -765 -576 -308 -289 187.93%
NP 4,748 3,836 3,547 3,500 3,526 2,536 2,150 69.66%
-
NP to SH 4,748 3,836 3,547 3,500 3,526 2,536 2,150 69.66%
-
Tax Rate 22.90% 22.54% 18.18% 17.94% 14.04% 10.83% 11.85% -
Total Cost 73,686 68,744 56,678 53,772 50,706 49,092 32,842 71.46%
-
Net Worth 36,806 36,188 34,209 34,160 32,381 30,794 25,800 26.75%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 36,806 36,188 34,209 34,160 32,381 30,794 25,800 26.75%
NOSH 184,031 180,943 180,050 179,794 179,897 181,142 172,000 4.61%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 6.05% 5.29% 5.89% 6.11% 6.50% 4.91% 6.14% -
ROE 12.90% 10.60% 10.37% 10.25% 10.89% 8.24% 8.33% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 42.62 40.11 33.45 31.85 30.15 28.50 20.34 63.82%
EPS 2.58 2.12 1.97 1.95 1.96 1.40 1.25 62.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.19 0.19 0.18 0.17 0.15 21.16%
Adjusted Per Share Value based on latest NOSH - 179,583
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 16.49 15.26 12.66 12.04 11.40 10.85 7.36 71.30%
EPS 1.00 0.81 0.75 0.74 0.74 0.53 0.45 70.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0774 0.0761 0.0719 0.0718 0.0681 0.0647 0.0542 26.83%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.15 0.12 0.16 0.17 0.21 0.26 0.25 -
P/RPS 0.35 0.30 0.48 0.53 0.70 0.91 0.00 -
P/EPS 5.81 5.66 8.12 8.73 10.71 18.57 0.00 -
EY 17.20 17.67 12.31 11.45 9.33 5.38 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.60 0.84 0.89 1.17 1.53 1.67 -41.38%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 21/05/08 27/02/08 27/11/07 27/08/07 28/05/07 28/02/07 -
Price 0.15 0.14 0.15 0.15 0.19 0.22 0.28 -
P/RPS 0.35 0.35 0.45 0.47 0.63 0.77 0.00 -
P/EPS 5.81 6.60 7.61 7.71 9.69 15.71 0.00 -
EY 17.20 15.14 13.13 12.98 10.32 6.36 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.70 0.79 0.79 1.06 1.29 1.87 -45.64%

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