[KAREX] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 175.39%
YoY- -82.75%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 421,642 298,988 199,495 95,984 419,816 313,092 217,484 55.66%
PBT -6,488 -3,627 -2,443 1,169 -534 7,260 11,372 -
Tax 297 837 401 -400 680 -2,015 -2,962 -
NP -6,191 -2,790 -2,042 769 146 5,245 8,410 -
-
NP to SH -6,191 -2,790 -2,042 769 -1,020 4,079 7,244 -
-
Tax Rate - - - 34.22% - 27.75% 26.05% -
Total Cost 427,833 301,778 201,537 95,215 419,670 307,847 209,074 61.39%
-
Net Worth 452,988 463,522 463,522 463,522 463,522 474,057 453,149 -0.02%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 452,988 463,522 463,522 463,522 463,522 474,057 453,149 -0.02%
NOSH 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -1.47% -0.93% -1.02% 0.80% 0.03% 1.68% 3.87% -
ROE -1.37% -0.60% -0.44% 0.17% -0.22% 0.86% 1.60% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 40.02 28.38 18.94 9.11 39.85 29.72 21.60 51.02%
EPS -0.59 -0.26 -0.19 0.07 -0.10 0.40 0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.44 0.44 0.44 0.45 0.45 -2.99%
Adjusted Per Share Value based on latest NOSH - 1,053,460
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 40.02 28.38 18.94 9.11 39.85 29.72 20.64 55.68%
EPS -0.59 -0.26 -0.19 0.07 -0.10 0.40 0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.44 0.44 0.44 0.45 0.4302 -0.03%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.37 0.40 0.405 0.425 0.53 0.625 0.79 -
P/RPS 0.92 1.41 2.14 4.66 1.33 2.10 3.66 -60.27%
P/EPS -62.96 -151.03 -208.94 582.21 -547.39 161.42 109.82 -
EY -1.59 -0.66 -0.48 0.17 -0.18 0.62 0.91 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.91 0.92 0.97 1.20 1.39 1.76 -38.04%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 21/02/22 26/11/21 29/09/21 24/05/21 22/02/21 -
Price 0.36 0.395 0.40 0.425 0.445 0.63 0.75 -
P/RPS 0.90 1.39 2.11 4.66 1.12 2.12 3.47 -59.43%
P/EPS -61.26 -149.15 -206.36 582.21 -459.60 162.71 104.26 -
EY -1.63 -0.67 -0.48 0.17 -0.22 0.61 0.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.90 0.91 0.97 1.01 1.40 1.67 -36.83%

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