[KARYON] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
17-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 20.92%
YoY- 34.29%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 34,992 22,613 10,851 42,931 32,841 21,947 10,709 119.72%
PBT 2,439 2,164 1,105 2,686 2,157 1,451 779 113.57%
Tax -289 -215 -105 -403 -269 -170 -91 115.60%
NP 2,150 1,949 1,000 2,283 1,888 1,281 688 113.30%
-
NP to SH 2,150 1,949 1,000 2,283 1,888 1,281 688 113.30%
-
Tax Rate 11.85% 9.94% 9.50% 15.00% 12.47% 11.72% 11.68% -
Total Cost 32,842 20,664 9,851 40,648 30,953 20,666 10,021 120.16%
-
Net Worth 25,800 24,532 23,376 20,181 20,138 18,838 18,763 23.58%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 25,800 24,532 23,376 20,181 20,138 18,838 18,763 23.58%
NOSH 172,000 136,293 129,870 126,132 125,866 125,588 125,090 23.58%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 6.14% 8.62% 9.22% 5.32% 5.75% 5.84% 6.42% -
ROE 8.33% 7.94% 4.28% 11.31% 9.38% 6.80% 3.67% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 20.34 16.59 8.36 34.04 26.09 17.48 8.56 77.78%
EPS 1.25 1.43 0.77 1.81 1.50 1.02 0.55 72.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.18 0.18 0.16 0.16 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 127,419
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 7.36 4.75 2.28 9.02 6.90 4.61 2.25 119.88%
EPS 0.45 0.41 0.21 0.48 0.40 0.27 0.14 117.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0542 0.0516 0.0491 0.0424 0.0423 0.0396 0.0394 23.61%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.25 0.26 0.24 0.20 0.17 0.21 0.23 -
P/RPS 0.00 0.00 0.00 0.00 0.65 1.20 2.69 -
P/EPS 0.00 0.00 0.00 0.00 11.33 20.59 41.82 -
EY 0.00 0.00 0.00 0.00 8.82 4.86 2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.00 0.00 1.33 1.06 1.40 1.53 5.99%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 21/08/06 17/05/06 22/02/06 23/11/05 17/08/05 -
Price 0.28 0.24 0.28 0.23 0.20 0.21 0.23 -
P/RPS 0.00 0.00 0.00 0.00 0.77 1.20 2.69 -
P/EPS 0.00 0.00 0.00 0.00 13.33 20.59 41.82 -
EY 0.00 0.00 0.00 0.00 7.50 4.86 2.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 0.00 0.00 1.53 1.25 1.40 1.53 14.27%

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