[KARYON] QoQ Cumulative Quarter Result on 31-Dec-2005

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
22-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Dec-2005
Profit Trend
QoQ- 47.38%
YoY- 35.73%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 22,613 10,851 42,931 32,841 21,947 10,709 29,800 -16.79%
PBT 2,164 1,105 2,686 2,157 1,451 779 2,154 0.30%
Tax -215 -105 -403 -269 -170 -91 -454 -39.21%
NP 1,949 1,000 2,283 1,888 1,281 688 1,700 9.53%
-
NP to SH 1,949 1,000 2,283 1,888 1,281 688 1,700 9.53%
-
Tax Rate 9.94% 9.50% 15.00% 12.47% 11.72% 11.68% 21.08% -
Total Cost 20,664 9,851 40,648 30,953 20,666 10,021 28,100 -18.51%
-
Net Worth 24,532 23,376 20,181 20,138 18,838 18,763 13,222 50.93%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 24,532 23,376 20,181 20,138 18,838 18,763 13,222 50.93%
NOSH 136,293 129,870 126,132 125,866 125,588 125,090 94,444 27.67%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 8.62% 9.22% 5.32% 5.75% 5.84% 6.42% 5.70% -
ROE 7.94% 4.28% 11.31% 9.38% 6.80% 3.67% 12.86% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 16.59 8.36 34.04 26.09 17.48 8.56 31.55 -34.82%
EPS 1.43 0.77 1.81 1.50 1.02 0.55 1.80 -14.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.16 0.16 0.15 0.15 0.14 18.22%
Adjusted Per Share Value based on latest NOSH - 126,458
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 4.75 2.28 9.02 6.90 4.61 2.25 6.26 -16.79%
EPS 0.41 0.21 0.48 0.40 0.27 0.14 0.36 9.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0516 0.0491 0.0424 0.0423 0.0396 0.0394 0.0278 50.97%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.26 0.24 0.20 0.17 0.21 0.23 0.19 -
P/RPS 0.00 0.00 0.00 0.65 1.20 2.69 0.60 -
P/EPS 0.00 0.00 0.00 11.33 20.59 41.82 10.56 -
EY 0.00 0.00 0.00 8.82 4.86 2.39 9.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.33 1.06 1.40 1.53 1.36 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 21/08/06 17/05/06 22/02/06 23/11/05 17/08/05 17/05/05 -
Price 0.24 0.28 0.23 0.20 0.21 0.23 0.20 -
P/RPS 0.00 0.00 0.00 0.77 1.20 2.69 0.63 -
P/EPS 0.00 0.00 0.00 13.33 20.59 41.82 11.11 -
EY 0.00 0.00 0.00 7.50 4.86 2.39 9.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.53 1.25 1.40 1.53 1.43 -

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