[KARYON] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
22-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 11.55%
YoY- 38.08%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 83,890 55,919 25,865 91,262 68,634 45,956 22,459 140.54%
PBT 6,385 3,894 1,260 7,140 6,206 3,555 1,844 128.70%
Tax -1,387 -1,056 -306 -1,614 -1,252 -756 -492 99.43%
NP 4,998 2,838 954 5,526 4,954 2,799 1,352 138.89%
-
NP to SH 4,998 2,838 954 5,526 4,954 2,799 1,352 138.89%
-
Tax Rate 21.72% 27.12% 24.29% 22.61% 20.17% 21.27% 26.68% -
Total Cost 78,892 53,081 24,911 85,736 63,680 43,157 21,107 140.65%
-
Net Worth 52,360 50,082 47,699 47,433 47,634 45,068 42,694 14.56%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 833 - - 711 - - - -
Div Payout % 16.67% - - 12.88% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 52,360 50,082 47,699 47,433 47,634 45,068 42,694 14.56%
NOSH 238,000 238,487 238,499 237,167 238,173 237,203 237,192 0.22%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.96% 5.08% 3.69% 6.06% 7.22% 6.09% 6.02% -
ROE 9.55% 5.67% 2.00% 11.65% 10.40% 6.21% 3.17% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 35.25 23.45 10.84 38.48 28.82 19.37 9.47 139.98%
EPS 2.10 1.19 0.40 2.33 2.08 1.18 0.57 138.35%
DPS 0.35 0.00 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.20 0.20 0.20 0.19 0.18 14.30%
Adjusted Per Share Value based on latest NOSH - 238,333
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 17.63 11.75 5.44 19.18 14.43 9.66 4.72 140.54%
EPS 1.05 0.60 0.20 1.16 1.04 0.59 0.28 141.17%
DPS 0.18 0.00 0.00 0.15 0.00 0.00 0.00 -
NAPS 0.1101 0.1053 0.1003 0.0997 0.1001 0.0947 0.0897 14.62%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.14 0.20 0.16 0.10 0.10 0.11 0.12 -
P/RPS 0.40 0.85 1.48 0.26 0.35 0.57 1.27 -53.67%
P/EPS 6.67 16.81 40.00 4.29 4.81 9.32 21.05 -53.48%
EY 15.00 5.95 2.50 23.30 20.80 10.73 4.75 115.09%
DY 2.50 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.95 0.80 0.50 0.50 0.58 0.67 -3.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 26/08/11 27/05/11 22/02/11 18/11/10 24/08/10 25/05/10 -
Price 0.18 0.17 0.20 0.17 0.11 0.12 0.11 -
P/RPS 0.51 0.73 1.84 0.44 0.38 0.62 1.16 -42.15%
P/EPS 8.57 14.29 50.00 7.30 5.29 10.17 19.30 -41.76%
EY 11.67 7.00 2.00 13.71 18.91 9.83 5.18 71.76%
DY 1.94 0.00 0.00 1.76 0.00 0.00 0.00 -
P/NAPS 0.82 0.81 1.00 0.85 0.55 0.63 0.61 21.78%

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