[KAREX] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -1129.74%
YoY- -133.88%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 434,968 406,932 395,067 405,302 409,648 382,920 379,924 9.39%
PBT 22,744 28,052 5,647 1,848 2,708 1,044 3,804 227.64%
Tax -5,924 -7,220 -2,328 -922 -614 -424 -747 295.18%
NP 16,820 20,832 3,319 925 2,094 620 3,057 210.05%
-
NP to SH 14,488 17,832 228 -1,598 -130 -668 2,533 218.14%
-
Tax Rate 26.05% 25.74% 41.23% 49.89% 22.67% 40.61% 19.64% -
Total Cost 418,148 386,100 391,748 404,377 407,554 382,300 376,867 7.14%
-
Net Worth 453,149 481,139 481,139 471,116 481,139 491,163 491,163 -5.20%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - - - 6,682 10,023 - 5,011 -
Div Payout % - - - 0.00% 0.00% - 197.86% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 453,149 481,139 481,139 471,116 481,139 491,163 491,163 -5.20%
NOSH 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 3.35%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 3.87% 5.12% 0.84% 0.23% 0.51% 0.16% 0.80% -
ROE 3.20% 3.71% 0.05% -0.34% -0.03% -0.14% 0.52% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 43.19 40.60 39.41 40.43 40.87 38.20 37.90 9.05%
EPS 1.44 1.76 0.02 -0.16 -0.02 -0.08 0.25 219.62%
DPS 0.00 0.00 0.00 0.67 1.00 0.00 0.50 -
NAPS 0.45 0.48 0.48 0.47 0.48 0.49 0.49 -5.49%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 41.29 38.63 37.50 38.47 38.89 36.35 36.06 9.40%
EPS 1.38 1.69 0.02 -0.15 -0.01 -0.06 0.24 219.25%
DPS 0.00 0.00 0.00 0.63 0.95 0.00 0.48 -
NAPS 0.4302 0.4567 0.4567 0.4472 0.4567 0.4662 0.4662 -5.19%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 0.79 0.70 0.485 0.415 0.555 0.425 0.545 -
P/RPS 1.83 1.72 1.23 1.03 1.36 1.11 1.44 17.24%
P/EPS 54.91 39.35 2,132.25 -260.21 -4,279.37 -637.74 215.67 -59.66%
EY 1.82 2.54 0.05 -0.38 -0.02 -0.16 0.46 149.11%
DY 0.00 0.00 0.00 1.61 1.80 0.00 0.92 -
P/NAPS 1.76 1.46 1.01 0.88 1.16 0.87 1.11 35.78%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 22/02/21 23/11/20 24/08/20 29/05/20 25/02/20 28/11/19 28/08/19 -
Price 0.75 0.875 1.07 0.605 0.455 0.45 0.495 -
P/RPS 1.74 2.16 2.71 1.50 1.11 1.18 1.31 20.72%
P/EPS 52.13 49.19 4,704.13 -379.34 -3,508.31 -675.25 195.88 -58.45%
EY 1.92 2.03 0.02 -0.26 -0.03 -0.15 0.51 141.03%
DY 0.00 0.00 0.00 1.10 2.20 0.00 1.01 -
P/NAPS 1.67 1.82 2.23 1.29 0.95 0.92 1.01 39.61%

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