[KARYON] QoQ Quarter Result on 30-Sep-2020 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
30-Sep-2020 [#2]
Profit Trend
QoQ- 2834.69%
YoY- -51.12%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 47,393 41,249 38,979 34,427 21,933 33,162 42,676 7.24%
PBT 3,983 2,423 2,532 2,191 183 358 2,914 23.18%
Tax -947 -928 -809 -753 -134 -185 -837 8.58%
NP 3,036 1,495 1,723 1,438 49 173 2,077 28.82%
-
NP to SH 3,036 1,495 1,723 1,438 49 173 2,077 28.82%
-
Tax Rate 23.78% 38.30% 31.95% 34.37% 73.22% 51.68% 28.72% -
Total Cost 44,357 39,754 37,256 32,989 21,884 32,989 40,599 6.08%
-
Net Worth 104,656 104,656 99,899 104,656 104,656 104,656 104,656 0.00%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 3,329 - 1,427 - - -
Div Payout % - - 193.27% - 2,912.53% - - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 104,656 104,656 99,899 104,656 104,656 104,656 104,656 0.00%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 6.41% 3.62% 4.42% 4.18% 0.22% 0.52% 4.87% -
ROE 2.90% 1.43% 1.72% 1.37% 0.05% 0.17% 1.98% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 9.96 8.67 8.19 7.24 4.61 6.97 8.97 7.23%
EPS 0.64 0.31 0.36 0.30 0.01 0.04 0.44 28.40%
DPS 0.00 0.00 0.70 0.00 0.30 0.00 0.00 -
NAPS 0.22 0.22 0.21 0.22 0.22 0.22 0.22 0.00%
Adjusted Per Share Value based on latest NOSH - 475,713
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 9.96 8.67 8.19 7.24 4.61 6.97 8.97 7.23%
EPS 0.64 0.31 0.36 0.30 0.01 0.04 0.44 28.40%
DPS 0.00 0.00 0.70 0.00 0.30 0.00 0.00 -
NAPS 0.22 0.22 0.21 0.22 0.22 0.22 0.22 0.00%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 0.255 0.225 0.215 0.195 0.165 0.13 0.175 -
P/RPS 2.56 2.59 2.62 2.69 3.58 1.86 1.95 19.91%
P/EPS 39.96 71.60 59.36 64.51 1,601.89 357.47 40.08 -0.19%
EY 2.50 1.40 1.68 1.55 0.06 0.28 2.49 0.26%
DY 0.00 0.00 3.26 0.00 1.82 0.00 0.00 -
P/NAPS 1.16 1.02 1.02 0.89 0.75 0.59 0.80 28.13%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 25/02/21 26/11/20 25/08/20 24/06/20 25/02/20 -
Price 0.275 0.30 0.23 0.21 0.255 0.19 0.16 -
P/RPS 2.76 3.46 2.81 2.90 5.53 2.73 1.78 34.00%
P/EPS 43.09 95.46 63.50 69.47 2,475.65 522.46 36.65 11.40%
EY 2.32 1.05 1.57 1.44 0.04 0.19 2.73 -10.29%
DY 0.00 0.00 3.04 0.00 1.18 0.00 0.00 -
P/NAPS 1.25 1.36 1.10 0.95 1.16 0.86 0.73 43.17%

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