[KARYON] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 17.95%
YoY- 11.08%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 60,225 57,272 54,232 51,628 34,992 54,271 43,404 24.32%
PBT 4,335 4,265 4,102 2,844 2,439 5,193 4,420 -1.28%
Tax -788 -765 -576 -308 -289 -516 -420 51.94%
NP 3,547 3,500 3,526 2,536 2,150 4,677 4,000 -7.67%
-
NP to SH 3,547 3,500 3,526 2,536 2,150 4,677 4,000 -7.67%
-
Tax Rate 18.18% 17.94% 14.04% 10.83% 11.85% 9.94% 9.50% -
Total Cost 56,678 53,772 50,706 49,092 32,842 49,593 39,404 27.33%
-
Net Worth 34,209 34,160 32,381 30,794 25,800 24,532 23,376 28.80%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 34,209 34,160 32,381 30,794 25,800 24,532 23,376 28.80%
NOSH 180,050 179,794 179,897 181,142 172,000 136,293 129,870 24.25%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 5.89% 6.11% 6.50% 4.91% 6.14% 8.62% 9.22% -
ROE 10.37% 10.25% 10.89% 8.24% 8.33% 19.07% 17.11% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 33.45 31.85 30.15 28.50 20.34 39.82 33.42 0.05%
EPS 1.97 1.95 1.96 1.40 1.25 3.43 3.08 -25.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.18 0.17 0.15 0.18 0.18 3.66%
Adjusted Per Share Value based on latest NOSH - 181,142
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 12.66 12.04 11.40 10.85 7.36 11.41 9.12 24.36%
EPS 0.75 0.74 0.74 0.53 0.45 0.98 0.84 -7.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0719 0.0718 0.0681 0.0647 0.0542 0.0516 0.0491 28.86%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.16 0.17 0.21 0.26 0.25 0.26 0.24 -
P/RPS 0.48 0.53 0.70 0.91 0.00 0.00 0.00 -
P/EPS 8.12 8.73 10.71 18.57 0.00 0.00 0.00 -
EY 12.31 11.45 9.33 5.38 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.89 1.17 1.53 1.67 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 27/02/08 27/11/07 27/08/07 28/05/07 28/02/07 30/11/06 21/08/06 -
Price 0.15 0.15 0.19 0.22 0.28 0.24 0.28 -
P/RPS 0.45 0.47 0.63 0.77 0.00 0.00 0.00 -
P/EPS 7.61 7.71 9.69 15.71 0.00 0.00 0.00 -
EY 13.13 12.98 10.32 6.36 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.79 1.06 1.29 1.87 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