[KARYON] QoQ Quarter Result on 30-Jun-2021 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2022
Quarter
30-Jun-2021 [#1]
Profit Trend
QoQ- 103.08%
YoY- 6095.92%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 53,006 48,348 39,565 47,393 41,249 38,979 34,427 33.37%
PBT 1,148 3,979 1,207 3,983 2,423 2,532 2,191 -35.03%
Tax -402 -1,033 -378 -947 -928 -809 -753 -34.21%
NP 746 2,946 829 3,036 1,495 1,723 1,438 -35.46%
-
NP to SH 746 2,946 829 3,036 1,495 1,723 1,438 -35.46%
-
Tax Rate 35.02% 25.96% 31.32% 23.78% 38.30% 31.95% 34.37% -
Total Cost 52,260 45,402 38,736 44,357 39,754 37,256 32,989 35.93%
-
Net Worth 109,414 109,414 109,414 104,656 104,656 99,899 104,656 3.01%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - 3,329 - -
Div Payout % - - - - - 193.27% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 109,414 109,414 109,414 104,656 104,656 99,899 104,656 3.01%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 1.41% 6.09% 2.10% 6.41% 3.62% 4.42% 4.18% -
ROE 0.68% 2.69% 0.76% 2.90% 1.43% 1.72% 1.37% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 11.14 10.16 8.32 9.96 8.67 8.19 7.24 33.31%
EPS 0.16 0.62 0.17 0.64 0.31 0.36 0.30 -34.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.70 0.00 -
NAPS 0.23 0.23 0.23 0.22 0.22 0.21 0.22 3.01%
Adjusted Per Share Value based on latest NOSH - 475,713
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 11.25 10.26 8.39 10.06 8.75 8.27 7.30 33.45%
EPS 0.16 0.63 0.18 0.64 0.32 0.37 0.31 -35.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.71 0.00 -
NAPS 0.2321 0.2321 0.2321 0.222 0.222 0.212 0.222 3.01%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.195 0.23 0.31 0.255 0.225 0.215 0.195 -
P/RPS 1.75 2.26 3.73 2.56 2.59 2.62 2.69 -24.93%
P/EPS 124.35 37.14 177.89 39.96 71.60 59.36 64.51 54.94%
EY 0.80 2.69 0.56 2.50 1.40 1.68 1.55 -35.68%
DY 0.00 0.00 0.00 0.00 0.00 3.26 0.00 -
P/NAPS 0.85 1.00 1.35 1.16 1.02 1.02 0.89 -3.02%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 25/02/22 23/11/21 26/08/21 27/05/21 25/02/21 26/11/20 -
Price 0.185 0.225 0.255 0.275 0.30 0.23 0.21 -
P/RPS 1.66 2.21 3.07 2.76 3.46 2.81 2.90 -31.08%
P/EPS 117.97 36.33 146.33 43.09 95.46 63.50 69.47 42.38%
EY 0.85 2.75 0.68 2.32 1.05 1.57 1.44 -29.65%
DY 0.00 0.00 0.00 0.00 0.00 3.04 0.00 -
P/NAPS 0.80 0.98 1.11 1.25 1.36 1.10 0.95 -10.83%

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