[KARYON] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
18-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 10.93%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 52,672 42,836 29,800 27,012 22,646 0 0 -
PBT 3,482 3,116 2,154 2,269 2,062 0 0 -
Tax -408 -364 -454 -414 -390 0 0 -
NP 3,074 2,752 1,700 1,854 1,672 0 0 -
-
NP to SH 3,074 2,752 1,700 1,854 1,672 0 0 -
-
Tax Rate 11.72% 11.68% 21.08% 18.25% 18.91% - - -
Total Cost 49,598 40,084 28,100 25,157 20,974 0 0 -
-
Net Worth 18,838 18,763 13,222 11,947 9,215 0 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 18,838 18,763 13,222 11,947 9,215 0 0 -
NOSH 125,588 125,090 94,444 85,337 65,826 0 0 -
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 5.84% 6.42% 5.70% 6.87% 7.38% 0.00% 0.00% -
ROE 16.32% 14.67% 12.86% 15.52% 18.14% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 41.94 34.24 31.55 31.65 34.40 0.00 0.00 -
EPS 2.45 2.20 1.80 2.17 2.54 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.15 0.14 0.14 0.14 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 85,384
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 11.18 9.09 6.32 5.73 4.80 0.00 0.00 -
EPS 0.65 0.58 0.36 0.39 0.35 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.04 0.0398 0.0281 0.0253 0.0196 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 - - -
Price 0.21 0.23 0.19 0.16 0.17 0.00 0.00 -
P/RPS 0.50 0.67 0.60 0.51 0.49 0.00 0.00 -
P/EPS 8.58 10.45 10.56 7.36 6.69 0.00 0.00 -
EY 11.66 9.57 9.47 13.58 14.94 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.53 1.36 1.14 1.21 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 17/08/05 17/05/05 18/02/05 19/11/04 - - -
Price 0.21 0.23 0.20 0.20 0.16 0.00 0.00 -
P/RPS 0.50 0.67 0.63 0.63 0.47 0.00 0.00 -
P/EPS 8.58 10.45 11.11 9.20 6.30 0.00 0.00 -
EY 11.66 9.57 9.00 10.87 15.88 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.53 1.43 1.43 1.14 0.00 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