[KARYON] QoQ Cumulative Quarter Result on 30-Jun-2005 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- -59.53%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 42,931 32,841 21,947 10,709 29,800 20,259 11,323 143.34%
PBT 2,686 2,157 1,451 779 2,154 1,702 1,031 89.44%
Tax -403 -269 -170 -91 -454 -311 -195 62.32%
NP 2,283 1,888 1,281 688 1,700 1,391 836 95.49%
-
NP to SH 2,283 1,888 1,281 688 1,700 1,391 836 95.49%
-
Tax Rate 15.00% 12.47% 11.72% 11.68% 21.08% 18.27% 18.91% -
Total Cost 40,648 30,953 20,666 10,021 28,100 18,868 10,487 146.95%
-
Net Worth 20,181 20,138 18,838 18,763 13,222 11,947 9,215 68.72%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 20,181 20,138 18,838 18,763 13,222 11,947 9,215 68.72%
NOSH 126,132 125,866 125,588 125,090 94,444 85,337 65,826 54.33%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.32% 5.75% 5.84% 6.42% 5.70% 6.87% 7.38% -
ROE 11.31% 9.38% 6.80% 3.67% 12.86% 11.64% 9.07% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 34.04 26.09 17.48 8.56 31.55 23.74 17.20 57.69%
EPS 1.81 1.50 1.02 0.55 1.80 1.63 1.27 26.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.15 0.14 0.14 0.14 9.31%
Adjusted Per Share Value based on latest NOSH - 125,090
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.11 6.97 4.66 2.27 6.32 4.30 2.40 143.53%
EPS 0.48 0.40 0.27 0.15 0.36 0.30 0.18 92.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0428 0.0427 0.04 0.0398 0.0281 0.0253 0.0196 68.39%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.20 0.17 0.21 0.23 0.19 0.16 0.17 -
P/RPS 0.00 0.65 1.20 2.69 0.60 0.67 0.99 -
P/EPS 0.00 11.33 20.59 41.82 10.56 9.82 13.39 -
EY 0.00 8.82 4.86 2.39 9.47 10.19 7.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.06 1.40 1.53 1.36 1.14 1.21 6.51%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 17/05/06 22/02/06 23/11/05 17/08/05 17/05/05 18/02/05 19/11/04 -
Price 0.23 0.20 0.21 0.23 0.20 0.20 0.16 -
P/RPS 0.00 0.77 1.20 2.69 0.63 0.84 0.93 -
P/EPS 0.00 13.33 20.59 41.82 11.11 12.27 12.60 -
EY 0.00 7.50 4.86 2.39 9.00 8.15 7.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.25 1.40 1.53 1.43 1.43 1.14 21.69%

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