[KAREX] QoQ Annualized Quarter Result on 30-Jun-2013 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ-0.0%
YoY--%
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 209,054 164,350 0 0 0 0 0 -
PBT 37,257 28,966 -1,828 -632 -632 -634 0 -
Tax -7,414 -7,288 0 0 0 0 0 -
NP 29,842 21,678 -1,828 -632 -632 -634 0 -
-
NP to SH 29,842 21,678 -1,828 -632 -632 -634 0 -
-
Tax Rate 19.90% 25.16% - - - - - -
Total Cost 179,212 142,672 1,828 632 632 634 0 -
-
Net Worth 94,777 101,401 10,377 0 0 0 0 -
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 94,777 101,401 10,377 0 0 0 0 -
NOSH 182,263 137,029 19,956 0 0 0 0 -
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 14.28% 13.19% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE 31.49% 21.38% -17.62% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 114.70 119.94 0.00 0.00 0.00 0.00 0.00 -
EPS 16.37 15.82 -9.16 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.74 0.52 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 19.84 15.60 0.00 0.00 0.00 0.00 0.00 -
EPS 2.83 2.06 -0.17 -0.06 -0.06 -0.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.0963 0.0099 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 - - - - - -
Price 3.19 4.17 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.78 3.48 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.48 26.36 0.00 0.00 0.00 0.00 0.00 -
EY 5.13 3.79 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.13 5.64 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 23/05/14 21/02/14 14/11/13 - - - - -
Price 3.13 4.31 3.17 0.00 0.00 0.00 0.00 -
P/RPS 2.73 3.59 0.00 0.00 0.00 0.00 0.00 -
P/EPS 19.12 27.24 -34.61 0.00 0.00 0.00 0.00 -
EY 5.23 3.67 -2.89 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.02 5.82 6.10 0.00 0.00 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