[KAREX] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 17.18%
YoY- -65.47%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 205,708 92,158 408,014 314,598 218,108 107,591 361,452 -31.25%
PBT 4,258 2,388 14,278 11,504 9,332 5,186 37,049 -76.26%
Tax -1,012 -615 -4,090 -2,921 -1,826 -1,003 -8,243 -75.20%
NP 3,246 1,773 10,188 8,583 7,506 4,183 28,806 -76.57%
-
NP to SH 3,374 1,978 10,103 8,648 7,380 4,213 27,946 -75.47%
-
Tax Rate 23.77% 25.75% 28.65% 25.39% 19.57% 19.34% 22.25% -
Total Cost 202,462 90,385 397,826 306,015 210,602 103,408 332,646 -28.11%
-
Net Worth 491,163 491,163 481,139 481,139 491,163 501,187 501,187 -1.33%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 5,011 5,011 10,023 - - - - -
Div Payout % 148.54% 253.38% 99.22% - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 491,163 491,163 481,139 481,139 491,163 501,187 501,187 -1.33%
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 1.58% 1.92% 2.50% 2.73% 3.44% 3.89% 7.97% -
ROE 0.69% 0.40% 2.10% 1.80% 1.50% 0.84% 5.58% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 20.52 9.19 40.70 31.39 21.76 10.73 36.06 -31.25%
EPS 0.34 0.20 1.01 0.86 0.74 0.42 2.79 -75.32%
DPS 0.50 0.50 1.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.49 0.48 0.48 0.49 0.50 0.50 -1.33%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 19.53 8.75 38.73 29.86 20.70 10.21 34.31 -31.24%
EPS 0.32 0.19 0.96 0.82 0.70 0.40 2.65 -75.47%
DPS 0.48 0.48 0.95 0.00 0.00 0.00 0.00 -
NAPS 0.4662 0.4662 0.4567 0.4567 0.4662 0.4758 0.4758 -1.34%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.47 0.775 0.82 0.81 1.30 1.51 1.70 -
P/RPS 2.29 8.43 2.01 2.58 5.97 14.07 4.71 -38.08%
P/EPS 139.63 392.74 81.36 93.89 176.57 359.27 60.98 73.46%
EY 0.72 0.25 1.23 1.07 0.57 0.28 1.64 -42.14%
DY 1.06 0.65 1.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.58 1.71 1.69 2.65 3.02 3.40 -56.86%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 25/02/19 26/11/18 28/08/18 31/05/18 28/02/18 24/11/17 29/08/17 -
Price 0.43 0.59 0.735 0.56 1.04 1.50 1.46 -
P/RPS 2.10 6.42 1.81 1.78 4.78 13.97 4.05 -35.38%
P/EPS 127.75 298.99 72.92 64.91 141.26 356.89 52.37 80.91%
EY 0.78 0.33 1.37 1.54 0.71 0.28 1.91 -44.86%
DY 1.16 0.85 1.36 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 1.20 1.53 1.17 2.12 3.00 2.92 -54.95%

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