[KARYON] QoQ Quarter Result on 30-Sep-2010 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 48.93%
YoY- 54.81%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 30,054 25,865 22,628 22,678 23,497 22,459 19,546 33.32%
PBT 2,634 1,260 934 2,651 1,711 1,844 1,112 77.97%
Tax -750 -306 -362 -496 -264 -492 -422 46.87%
NP 1,884 954 572 2,155 1,447 1,352 690 95.71%
-
NP to SH 1,884 954 572 2,155 1,447 1,352 690 95.71%
-
Tax Rate 28.47% 24.29% 38.76% 18.71% 15.43% 26.68% 37.95% -
Total Cost 28,170 24,911 22,056 20,523 22,050 21,107 18,856 30.78%
-
Net Worth 50,081 47,699 47,666 47,362 45,070 42,694 40,064 16.08%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 715 - - - 1,335 -
Div Payout % - - 125.00% - - - 193.55% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 50,081 47,699 47,666 47,362 45,070 42,694 40,064 16.08%
NOSH 238,481 238,499 238,333 236,813 237,213 237,192 222,580 4.72%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 6.27% 3.69% 2.53% 9.50% 6.16% 6.02% 3.53% -
ROE 3.76% 2.00% 1.20% 4.55% 3.21% 3.17% 1.72% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 12.60 10.84 9.49 9.58 9.91 9.47 8.78 27.31%
EPS 0.79 0.40 0.24 0.91 0.61 0.57 0.31 86.89%
DPS 0.00 0.00 0.30 0.00 0.00 0.00 0.60 -
NAPS 0.21 0.20 0.20 0.20 0.19 0.18 0.18 10.85%
Adjusted Per Share Value based on latest NOSH - 236,813
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 6.32 5.44 4.76 4.77 4.94 4.72 4.11 33.32%
EPS 0.40 0.20 0.12 0.45 0.30 0.28 0.15 92.64%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.28 -
NAPS 0.1053 0.1003 0.1002 0.0996 0.0947 0.0897 0.0842 16.12%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.20 0.16 0.10 0.10 0.11 0.12 0.11 -
P/RPS 1.59 1.48 1.05 1.04 1.11 1.27 1.25 17.44%
P/EPS 25.32 40.00 41.67 10.99 18.03 21.05 35.48 -20.19%
EY 3.95 2.50 2.40 9.10 5.55 4.75 2.82 25.26%
DY 0.00 0.00 3.00 0.00 0.00 0.00 5.45 -
P/NAPS 0.95 0.80 0.50 0.50 0.58 0.67 0.61 34.46%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 22/02/11 18/11/10 24/08/10 25/05/10 23/02/10 -
Price 0.17 0.20 0.17 0.11 0.12 0.11 0.12 -
P/RPS 1.35 1.84 1.79 1.15 1.21 1.16 1.37 -0.97%
P/EPS 21.52 50.00 70.83 12.09 19.67 19.30 38.71 -32.46%
EY 4.65 2.00 1.41 8.27 5.08 5.18 2.58 48.26%
DY 0.00 0.00 1.76 0.00 0.00 0.00 5.00 -
P/NAPS 0.81 1.00 0.85 0.55 0.63 0.61 0.67 13.52%

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