[KARYON] QoQ Quarter Result on 30-Jun-2007 [#2]

Announcement Date
27-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 78.08%
YoY- 12.9%
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 18,145 17,271 15,838 14,209 12,907 12,379 11,762 33.47%
PBT 1,238 1,136 1,148 1,340 711 275 1,059 10.96%
Tax -279 -214 -286 -211 -77 -74 -110 85.87%
NP 959 922 862 1,129 634 201 949 0.70%
-
NP to SH 959 922 862 1,129 634 201 949 0.70%
-
Tax Rate 22.54% 18.84% 24.91% 15.75% 10.83% 26.91% 10.39% -
Total Cost 17,186 16,349 14,976 13,080 12,273 12,178 10,813 36.15%
-
Net Worth 36,188 34,349 34,120 32,257 30,794 25,125 23,724 32.47%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 36,188 34,349 34,120 32,257 30,794 25,125 23,724 32.47%
NOSH 180,943 180,784 179,583 179,206 181,142 167,500 131,805 23.49%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.29% 5.34% 5.44% 7.95% 4.91% 1.62% 8.07% -
ROE 2.65% 2.68% 2.53% 3.50% 2.06% 0.80% 4.00% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 10.03 9.55 8.82 7.93 7.13 7.39 8.92 8.12%
EPS 0.53 0.51 0.48 0.63 0.35 0.12 0.72 -18.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.19 0.18 0.17 0.15 0.18 7.26%
Adjusted Per Share Value based on latest NOSH - 179,206
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 3.81 3.63 3.33 2.99 2.71 2.60 2.47 33.46%
EPS 0.20 0.19 0.18 0.24 0.13 0.04 0.20 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0761 0.0722 0.0717 0.0678 0.0647 0.0528 0.0499 32.45%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.12 0.16 0.17 0.21 0.26 0.25 0.26 -
P/RPS 1.20 1.67 1.93 2.65 3.65 0.00 0.00 -
P/EPS 22.64 31.37 35.42 33.33 74.29 0.00 0.00 -
EY 4.42 3.19 2.82 3.00 1.35 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.84 0.89 1.17 1.53 1.67 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 27/02/08 27/11/07 27/08/07 28/05/07 28/02/07 30/11/06 -
Price 0.14 0.15 0.15 0.19 0.22 0.28 0.24 -
P/RPS 1.40 1.57 1.70 2.40 3.09 0.00 0.00 -
P/EPS 26.42 29.41 31.25 30.16 62.86 0.00 0.00 -
EY 3.79 3.40 3.20 3.32 1.59 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.79 0.79 1.06 1.29 1.87 0.00 -

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