[KARYON] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 34.62%
YoY- 9.74%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 98,427 65,547 31,029 130,627 99,761 67,632 34,172 102.30%
PBT 3,866 2,416 1,819 11,979 9,039 6,140 3,518 6.48%
Tax -1,514 -974 -569 -3,079 -2,428 -1,616 -792 53.96%
NP 2,352 1,442 1,250 8,900 6,611 4,524 2,726 -9.36%
-
NP to SH 2,352 1,442 1,250 8,900 6,611 4,524 2,726 -9.36%
-
Tax Rate 39.16% 40.31% 31.28% 25.70% 26.86% 26.32% 22.51% -
Total Cost 96,075 64,105 29,779 121,727 93,150 63,108 31,446 110.41%
-
Net Worth 76,103 79,689 79,545 76,068 75,988 76,033 75,722 0.33%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 4,183 1,899 - - -
Div Payout % - - - 47.01% 28.74% - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 76,103 79,689 79,545 76,068 75,988 76,033 75,722 0.33%
NOSH 380,570 379,473 378,787 380,341 379,942 380,168 378,611 0.34%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.39% 2.20% 4.03% 6.81% 6.63% 6.69% 7.98% -
ROE 3.09% 1.81% 1.57% 11.70% 8.70% 5.95% 3.60% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 25.87 17.27 8.19 34.34 26.26 17.79 9.03 101.58%
EPS 0.62 0.38 0.33 2.34 1.74 1.19 0.72 -9.47%
DPS 0.00 0.00 0.00 1.10 0.50 0.00 0.00 -
NAPS 0.20 0.21 0.21 0.20 0.20 0.20 0.20 0.00%
Adjusted Per Share Value based on latest NOSH - 381,499
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 20.88 13.91 6.58 27.71 21.17 14.35 7.25 102.29%
EPS 0.50 0.31 0.27 1.89 1.40 0.96 0.58 -9.41%
DPS 0.00 0.00 0.00 0.89 0.40 0.00 0.00 -
NAPS 0.1615 0.1691 0.1688 0.1614 0.1612 0.1613 0.1607 0.33%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.38 0.395 0.43 0.345 0.325 0.235 0.185 -
P/RPS 1.47 2.29 5.25 1.00 1.24 1.32 2.05 -19.86%
P/EPS 61.48 103.95 130.30 14.74 18.68 19.75 25.69 78.81%
EY 1.63 0.96 0.77 6.78 5.35 5.06 3.89 -43.97%
DY 0.00 0.00 0.00 3.19 1.54 0.00 0.00 -
P/NAPS 1.90 1.88 2.05 1.73 1.62 1.18 0.93 60.93%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 -
Price 0.315 0.37 0.385 0.375 0.36 0.28 0.215 -
P/RPS 1.22 2.14 4.70 1.09 1.37 1.57 2.38 -35.92%
P/EPS 50.96 97.37 116.67 16.03 20.69 23.53 29.86 42.76%
EY 1.96 1.03 0.86 6.24 4.83 4.25 3.35 -30.02%
DY 0.00 0.00 0.00 2.93 1.39 0.00 0.00 -
P/NAPS 1.57 1.76 1.83 1.88 1.80 1.40 1.08 28.29%

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