[KARYON] QoQ Cumulative Quarter Result on 30-Sep-2020 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 2934.69%
YoY- -67.58%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 47,393 136,588 95,339 56,360 21,933 153,498 120,336 -46.30%
PBT 3,983 7,329 4,906 2,374 183 9,521 9,163 -42.64%
Tax -947 -2,624 -1,696 -887 -134 -2,684 -2,499 -47.66%
NP 3,036 4,705 3,210 1,487 49 6,837 6,664 -40.82%
-
NP to SH 3,036 4,705 3,210 1,487 49 6,837 6,664 -40.82%
-
Tax Rate 23.78% 35.80% 34.57% 37.36% 73.22% 28.19% 27.27% -
Total Cost 44,357 131,883 92,129 54,873 21,884 146,661 113,672 -46.63%
-
Net Worth 104,656 104,656 99,899 104,656 104,656 104,656 104,656 0.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 4,757 4,757 1,427 1,427 2,140 2,140 -
Div Payout % - 101.11% 148.20% 95.97% 2,912.53% 31.31% 32.12% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 104,656 104,656 99,899 104,656 104,656 104,656 104,656 0.00%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.41% 3.44% 3.37% 2.64% 0.22% 4.45% 5.54% -
ROE 2.90% 4.50% 3.21% 1.42% 0.05% 6.53% 6.37% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 9.96 28.71 20.04 11.85 4.61 32.27 25.30 -46.31%
EPS 0.64 0.99 0.67 0.31 0.01 1.44 1.40 -40.68%
DPS 0.00 1.00 1.00 0.30 0.30 0.45 0.45 -
NAPS 0.22 0.22 0.21 0.22 0.22 0.22 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 475,713
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 10.06 28.98 20.23 11.96 4.65 32.57 25.53 -46.28%
EPS 0.64 1.00 0.68 0.32 0.01 1.45 1.41 -40.96%
DPS 0.00 1.01 1.01 0.30 0.30 0.45 0.45 -
NAPS 0.222 0.222 0.212 0.222 0.222 0.222 0.222 0.00%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.255 0.225 0.215 0.195 0.165 0.13 0.175 -
P/RPS 2.56 0.78 1.07 1.65 3.58 0.40 0.69 139.85%
P/EPS 39.96 22.75 31.86 62.38 1,601.89 9.05 12.49 117.27%
EY 2.50 4.40 3.14 1.60 0.06 11.06 8.00 -53.98%
DY 0.00 4.44 4.65 1.54 1.82 3.46 2.57 -
P/NAPS 1.16 1.02 1.02 0.89 0.75 0.59 0.80 28.13%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 25/02/21 26/11/20 25/08/20 24/06/20 25/02/20 -
Price 0.275 0.30 0.23 0.21 0.255 0.19 0.16 -
P/RPS 2.76 1.04 1.15 1.77 5.53 0.59 0.63 167.98%
P/EPS 43.09 30.33 34.09 67.18 2,475.65 13.22 11.42 142.56%
EY 2.32 3.30 2.93 1.49 0.04 7.56 8.76 -58.79%
DY 0.00 3.33 4.35 1.43 1.18 2.37 2.81 -
P/NAPS 1.25 1.36 1.10 0.95 1.16 0.86 0.73 43.17%

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