[KARYON] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 94.9%
YoY- 52.15%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 27,116 12,907 34,992 22,613 10,851 42,931 32,841 -12.01%
PBT 2,051 711 2,439 2,164 1,105 2,686 2,157 -3.31%
Tax -288 -77 -289 -215 -105 -403 -269 4.66%
NP 1,763 634 2,150 1,949 1,000 2,283 1,888 -4.47%
-
NP to SH 1,763 634 2,150 1,949 1,000 2,283 1,888 -4.47%
-
Tax Rate 14.04% 10.83% 11.85% 9.94% 9.50% 15.00% 12.47% -
Total Cost 25,353 12,273 32,842 20,664 9,851 40,648 30,953 -12.48%
-
Net Worth 32,381 30,794 25,800 24,532 23,376 20,181 20,138 37.37%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 32,381 30,794 25,800 24,532 23,376 20,181 20,138 37.37%
NOSH 179,897 181,142 172,000 136,293 129,870 126,132 125,866 26.96%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 6.50% 4.91% 6.14% 8.62% 9.22% 5.32% 5.75% -
ROE 5.44% 2.06% 8.33% 7.94% 4.28% 11.31% 9.38% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 15.07 7.13 20.34 16.59 8.36 34.04 26.09 -30.71%
EPS 0.98 0.35 1.25 1.43 0.77 1.81 1.50 -24.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.15 0.18 0.18 0.16 0.16 8.19%
Adjusted Per Share Value based on latest NOSH - 131,805
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 5.70 2.71 7.36 4.75 2.28 9.02 6.90 -11.99%
EPS 0.37 0.13 0.45 0.41 0.21 0.48 0.40 -5.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0681 0.0647 0.0542 0.0516 0.0491 0.0424 0.0423 37.48%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.21 0.26 0.25 0.26 0.24 0.20 0.17 -
P/RPS 1.39 3.65 0.00 0.00 0.00 0.00 0.65 66.21%
P/EPS 21.43 74.29 0.00 0.00 0.00 0.00 11.33 53.12%
EY 4.67 1.35 0.00 0.00 0.00 0.00 8.82 -34.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.53 1.67 0.00 0.00 1.33 1.06 6.82%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 27/08/07 28/05/07 28/02/07 30/11/06 21/08/06 17/05/06 22/02/06 -
Price 0.19 0.22 0.28 0.24 0.28 0.23 0.20 -
P/RPS 1.26 3.09 0.00 0.00 0.00 0.00 0.77 38.98%
P/EPS 19.39 62.86 0.00 0.00 0.00 0.00 13.33 28.46%
EY 5.16 1.59 0.00 0.00 0.00 0.00 7.50 -22.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.29 1.87 0.00 0.00 1.53 1.25 -10.43%

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