[KAREX] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 55.55%
YoY- 90.28%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 172,672 76,093 298,094 218,526 147,131 70,133 219,927 -14.85%
PBT 53,600 26,626 73,282 53,080 35,778 16,370 41,541 18.46%
Tax -9,283 -4,522 -13,552 -10,308 -8,255 -3,538 -6,956 21.15%
NP 44,317 22,104 59,730 42,772 27,523 12,832 34,585 17.92%
-
NP to SH 44,937 22,288 59,553 42,588 27,379 12,832 34,585 19.01%
-
Tax Rate 17.32% 16.98% 18.49% 19.42% 23.07% 21.61% 16.74% -
Total Cost 128,355 53,989 238,364 175,754 119,608 57,301 185,342 -21.67%
-
Net Worth 467,774 460,440 406,758 569,063 243,008 234,781 130,733 133.39%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 467,774 460,440 406,758 569,063 243,008 234,781 130,733 133.39%
NOSH 668,250 667,305 625,782 611,896 405,014 404,794 237,697 98.81%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 25.67% 29.05% 20.04% 19.57% 18.71% 18.30% 15.73% -
ROE 9.61% 4.84% 14.64% 7.48% 11.27% 5.47% 26.45% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 25.84 11.40 47.64 35.71 36.33 17.33 92.52 -57.17%
EPS 6.72 3.34 6.34 6.96 6.76 3.17 14.55 -40.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.69 0.65 0.93 0.60 0.58 0.55 17.39%
Adjusted Per Share Value based on latest NOSH - 620,775
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 16.39 7.22 28.30 20.74 13.97 6.66 20.88 -14.86%
EPS 4.27 2.12 5.65 4.04 2.60 1.22 3.28 19.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.444 0.4371 0.3861 0.5402 0.2307 0.2229 0.1241 133.38%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 4.13 3.25 3.07 4.59 3.38 2.85 3.00 -
P/RPS 15.98 28.50 6.44 12.85 9.30 16.45 3.24 188.90%
P/EPS 61.42 97.31 32.26 65.95 50.00 89.91 20.62 106.60%
EY 1.63 1.03 3.10 1.52 2.00 1.11 4.85 -51.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.90 4.71 4.72 4.94 5.63 4.91 5.45 5.41%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 30/11/15 25/08/15 28/05/15 26/02/15 28/11/14 22/08/14 -
Price 4.06 3.93 3.22 3.05 4.05 3.04 2.99 -
P/RPS 15.71 34.46 6.76 8.54 11.15 17.55 3.23 186.24%
P/EPS 60.38 117.66 33.84 43.82 59.91 95.90 20.55 104.73%
EY 1.66 0.85 2.96 2.28 1.67 1.04 4.87 -51.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.80 5.70 4.95 3.28 6.75 5.24 5.44 4.35%

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