[KAREX] QoQ Cumulative Quarter Result on 31-Dec-2022 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 88.31%
YoY- 311.46%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 129,509 532,066 397,201 273,540 145,027 421,642 298,988 -42.72%
PBT 7,172 15,131 9,592 5,654 2,821 -6,488 -3,627 -
Tax -1,916 -4,653 -3,054 -1,336 -528 297 837 -
NP 5,256 10,478 6,538 4,318 2,293 -6,191 -2,790 -
-
NP to SH 5,256 10,478 6,538 4,318 2,293 -6,191 -2,790 -
-
Tax Rate 26.72% 30.75% 31.84% 23.63% 18.72% - - -
Total Cost 124,253 521,588 390,663 269,222 142,734 427,833 301,778 -44.62%
-
Net Worth 484,591 474,057 463,522 463,522 463,522 452,988 463,522 3.00%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 5,267 5,267 - - - - - -
Div Payout % 100.22% 50.27% - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 484,591 474,057 463,522 463,522 463,522 452,988 463,522 3.00%
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
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.06% 1.97% 1.65% 1.58% 1.58% -1.47% -0.93% -
ROE 1.08% 2.21% 1.41% 0.93% 0.49% -1.37% -0.60% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.29 50.51 37.70 25.97 13.77 40.02 28.38 -42.73%
EPS 0.50 0.99 0.62 0.41 0.22 -0.59 -0.26 -
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.44 0.44 0.44 0.43 0.44 3.00%
Adjusted Per Share Value based on latest NOSH - 1,053,460
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 12.29 50.51 37.70 25.97 13.77 40.02 28.38 -42.73%
EPS 0.50 0.99 0.62 0.41 0.22 -0.59 -0.26 -
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.46 0.45 0.44 0.44 0.44 0.43 0.44 3.00%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.56 0.57 0.66 0.73 0.36 0.37 0.40 -
P/RPS 4.56 1.13 1.75 2.81 2.62 0.92 1.41 118.53%
P/EPS 112.24 57.31 106.35 178.10 165.39 -62.96 -151.03 -
EY 0.89 1.74 0.94 0.56 0.60 -1.59 -0.66 -
DY 0.89 0.88 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.27 1.50 1.66 0.82 0.86 0.91 21.56%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 24/11/23 28/08/23 26/05/23 24/02/23 25/11/22 29/08/22 27/05/22 -
Price 0.67 0.625 0.62 0.80 0.565 0.36 0.395 -
P/RPS 5.45 1.24 1.64 3.08 4.10 0.90 1.39 148.44%
P/EPS 134.29 62.84 99.90 195.18 259.57 -61.26 -149.15 -
EY 0.74 1.59 1.00 0.51 0.39 -1.63 -0.67 -
DY 0.75 0.80 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.39 1.41 1.82 1.28 0.84 0.90 38.02%

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