[KARYON] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 47.26%
YoY- 33.18%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 31,831 14,385 76,104 61,492 39,217 18,145 60,225 -34.65%
PBT 2,533 724 3,358 4,612 3,079 1,238 4,335 -30.13%
Tax -613 -133 -787 -1,116 -705 -279 -788 -15.42%
NP 1,920 591 2,571 3,496 2,374 959 3,547 -33.60%
-
NP to SH 1,920 591 2,571 3,496 2,374 959 3,547 -33.60%
-
Tax Rate 24.20% 18.37% 23.44% 24.20% 22.90% 22.54% 18.18% -
Total Cost 29,911 13,794 73,533 57,996 36,843 17,186 56,678 -34.72%
-
Net Worth 39,272 33,489 38,088 39,684 36,806 36,188 34,209 9.64%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,309 - - - - - - -
Div Payout % 68.18% - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 39,272 33,489 38,088 39,684 36,806 36,188 34,209 9.64%
NOSH 218,181 196,999 190,444 188,972 184,031 180,943 180,050 13.67%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.03% 4.11% 3.38% 5.69% 6.05% 5.29% 5.89% -
ROE 4.89% 1.76% 6.75% 8.81% 6.45% 2.65% 10.37% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 14.59 7.30 39.96 32.54 21.31 10.03 33.45 -42.51%
EPS 0.88 0.30 1.35 1.85 1.29 0.53 1.97 -41.59%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.20 0.21 0.20 0.20 0.19 -3.54%
Adjusted Per Share Value based on latest NOSH - 183,934
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.69 3.02 16.00 12.93 8.24 3.81 12.66 -34.66%
EPS 0.40 0.12 0.54 0.73 0.50 0.20 0.75 -34.25%
DPS 0.28 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0826 0.0704 0.0801 0.0834 0.0774 0.0761 0.0719 9.69%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.11 0.08 0.11 0.15 0.15 0.12 0.16 -
P/RPS 0.75 1.10 0.28 0.46 0.70 1.20 0.48 34.68%
P/EPS 12.50 26.67 8.15 8.11 11.63 22.64 8.12 33.35%
EY 8.00 3.75 12.27 12.33 8.60 4.42 12.31 -24.99%
DY 5.45 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.47 0.55 0.71 0.75 0.60 0.84 -19.22%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 27/08/09 26/05/09 25/02/09 28/11/08 18/08/08 21/05/08 27/02/08 -
Price 0.10 0.10 0.14 0.10 0.15 0.14 0.15 -
P/RPS 0.69 1.37 0.35 0.31 0.70 1.40 0.45 33.00%
P/EPS 11.36 33.33 10.37 5.41 11.63 26.42 7.61 30.64%
EY 8.80 3.00 9.64 18.50 8.60 3.79 13.13 -23.43%
DY 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.59 0.70 0.48 0.75 0.70 0.79 -20.51%

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