[KARYON] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -77.01%
YoY- -38.37%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 71,128 51,582 31,831 14,385 76,104 61,492 39,217 48.56%
PBT 5,494 4,382 2,533 724 3,358 4,612 3,079 46.95%
Tax -1,492 -1,070 -613 -133 -787 -1,116 -705 64.61%
NP 4,002 3,312 1,920 591 2,571 3,496 2,374 41.50%
-
NP to SH 4,002 3,312 1,920 591 2,571 3,496 2,374 41.50%
-
Tax Rate 27.16% 24.42% 24.20% 18.37% 23.44% 24.20% 22.90% -
Total Cost 67,126 48,270 29,911 13,794 73,533 57,996 36,843 49.01%
-
Net Worth 40,929 40,555 39,272 33,489 38,088 39,684 36,806 7.31%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,364 1,351 1,309 - - - - -
Div Payout % 34.09% 40.82% 68.18% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 40,929 40,555 39,272 33,489 38,088 39,684 36,806 7.31%
NOSH 227,386 225,306 218,181 196,999 190,444 188,972 184,031 15.10%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 5.63% 6.42% 6.03% 4.11% 3.38% 5.69% 6.05% -
ROE 9.78% 8.17% 4.89% 1.76% 6.75% 8.81% 6.45% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 31.28 22.89 14.59 7.30 39.96 32.54 21.31 29.06%
EPS 1.76 1.47 0.88 0.30 1.35 1.85 1.29 22.94%
DPS 0.60 0.60 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.17 0.20 0.21 0.20 -6.76%
Adjusted Per Share Value based on latest NOSH - 196,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 14.95 10.84 6.69 3.02 16.00 12.93 8.24 48.59%
EPS 0.84 0.70 0.40 0.12 0.54 0.73 0.50 41.18%
DPS 0.29 0.28 0.28 0.00 0.00 0.00 0.00 -
NAPS 0.086 0.0853 0.0826 0.0704 0.0801 0.0834 0.0774 7.25%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.11 0.10 0.11 0.08 0.11 0.15 0.15 -
P/RPS 0.35 0.44 0.75 1.10 0.28 0.46 0.70 -36.92%
P/EPS 6.25 6.80 12.50 26.67 8.15 8.11 11.63 -33.82%
EY 16.00 14.70 8.00 3.75 12.27 12.33 8.60 51.09%
DY 5.45 6.00 5.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.61 0.47 0.55 0.71 0.75 -12.83%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 27/08/09 26/05/09 25/02/09 28/11/08 18/08/08 -
Price 0.12 0.39 0.10 0.10 0.14 0.10 0.15 -
P/RPS 0.38 1.70 0.69 1.37 0.35 0.31 0.70 -33.37%
P/EPS 6.82 26.53 11.36 33.33 10.37 5.41 11.63 -29.87%
EY 14.67 3.77 8.80 3.00 9.64 18.50 8.60 42.62%
DY 5.00 1.54 6.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 2.17 0.56 0.59 0.70 0.48 0.75 -7.22%

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