[KARYON] QoQ Quarter Result on 30-Sep-2013 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 16.07%
YoY- 3.32%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 34,518 31,029 30,866 32,129 33,460 34,172 32,833 3.40%
PBT 597 1,819 2,940 2,899 2,622 3,518 2,875 -65.03%
Tax -405 -569 -651 -812 -824 -792 256 -
NP 192 1,250 2,289 2,087 1,798 2,726 3,131 -84.52%
-
NP to SH 192 1,250 2,289 2,087 1,798 2,726 3,131 -84.52%
-
Tax Rate 67.84% 31.28% 22.14% 28.01% 31.43% 22.51% -8.90% -
Total Cost 34,326 29,779 28,577 30,042 31,662 31,446 29,702 10.15%
-
Net Worth 80,639 79,545 76,299 75,890 76,510 75,722 66,622 13.61%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 2,288 1,897 - - 3,155 -
Div Payout % - - 100.00% 90.91% - - 100.79% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 80,639 79,545 76,299 75,890 76,510 75,722 66,622 13.61%
NOSH 383,999 378,787 381,499 379,454 382,553 378,611 350,645 6.26%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 0.56% 4.03% 7.42% 6.50% 5.37% 7.98% 9.54% -
ROE 0.24% 1.57% 3.00% 2.75% 2.35% 3.60% 4.70% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.99 8.19 8.09 8.47 8.75 9.03 9.36 -2.66%
EPS 0.05 0.33 0.60 0.55 0.47 0.72 0.90 -85.51%
DPS 0.00 0.00 0.60 0.50 0.00 0.00 0.90 -
NAPS 0.21 0.21 0.20 0.20 0.20 0.20 0.19 6.91%
Adjusted Per Share Value based on latest NOSH - 379,454
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 7.32 6.58 6.55 6.82 7.10 7.25 6.97 3.32%
EPS 0.04 0.27 0.49 0.44 0.38 0.58 0.66 -84.64%
DPS 0.00 0.00 0.49 0.40 0.00 0.00 0.67 -
NAPS 0.1711 0.1688 0.1619 0.161 0.1623 0.1607 0.1413 13.64%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.395 0.43 0.345 0.325 0.235 0.185 0.17 -
P/RPS 4.39 5.25 4.26 3.84 2.69 2.05 1.82 80.14%
P/EPS 790.00 130.30 57.50 59.09 50.00 25.69 19.04 1106.71%
EY 0.13 0.77 1.74 1.69 2.00 3.89 5.25 -91.56%
DY 0.00 0.00 1.74 1.54 0.00 0.00 5.29 -
P/NAPS 1.88 2.05 1.73 1.62 1.18 0.93 0.89 64.85%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 26/02/14 27/11/13 28/08/13 29/05/13 26/02/13 -
Price 0.37 0.385 0.375 0.36 0.28 0.215 0.17 -
P/RPS 4.12 4.70 4.63 4.25 3.20 2.38 1.82 72.66%
P/EPS 740.00 116.67 62.50 65.45 59.57 29.86 19.04 1055.10%
EY 0.14 0.86 1.60 1.53 1.68 3.35 5.25 -91.13%
DY 0.00 0.00 1.60 1.39 0.00 0.00 5.29 -
P/NAPS 1.76 1.83 1.88 1.80 1.40 1.08 0.89 57.74%

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