[KARYON] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -50.43%
YoY- 174.59%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 22,678 23,497 22,459 19,546 19,751 17,446 14,385 35.41%
PBT 2,651 1,711 1,844 1,112 1,849 1,809 724 137.37%
Tax -496 -264 -492 -422 -457 -480 -133 140.29%
NP 2,155 1,447 1,352 690 1,392 1,329 591 136.71%
-
NP to SH 2,155 1,447 1,352 690 1,392 1,329 591 136.71%
-
Tax Rate 18.71% 15.43% 26.68% 37.95% 24.72% 26.53% 18.37% -
Total Cost 20,523 22,050 21,107 18,856 18,359 16,117 13,794 30.29%
-
Net Worth 47,362 45,070 42,694 40,064 35,794 35,704 33,489 25.96%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - 1,335 1,193 1,190 - -
Div Payout % - - - 193.55% 85.71% 89.55% - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 47,362 45,070 42,694 40,064 35,794 35,704 33,489 25.96%
NOSH 236,813 237,213 237,192 222,580 198,857 198,358 196,999 13.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 9.50% 6.16% 6.02% 3.53% 7.05% 7.62% 4.11% -
ROE 4.55% 3.21% 3.17% 1.72% 3.89% 3.72% 1.76% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 9.58 9.91 9.47 8.78 9.93 8.80 7.30 19.84%
EPS 0.91 0.61 0.57 0.31 0.70 0.67 0.30 109.40%
DPS 0.00 0.00 0.00 0.60 0.60 0.60 0.00 -
NAPS 0.20 0.19 0.18 0.18 0.18 0.18 0.17 11.43%
Adjusted Per Share Value based on latest NOSH - 222,580
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 4.77 4.94 4.72 4.11 4.15 3.67 3.02 35.58%
EPS 0.45 0.30 0.28 0.15 0.29 0.28 0.12 141.17%
DPS 0.00 0.00 0.00 0.28 0.25 0.25 0.00 -
NAPS 0.0996 0.0947 0.0897 0.0842 0.0752 0.0751 0.0704 25.99%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.10 0.11 0.12 0.11 0.10 0.11 0.08 -
P/RPS 1.04 1.11 1.27 1.25 1.01 1.25 1.10 -3.66%
P/EPS 10.99 18.03 21.05 35.48 14.29 16.42 26.67 -44.59%
EY 9.10 5.55 4.75 2.82 7.00 6.09 3.75 80.48%
DY 0.00 0.00 0.00 5.45 6.00 5.45 0.00 -
P/NAPS 0.50 0.58 0.67 0.61 0.56 0.61 0.47 4.20%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 24/08/10 25/05/10 23/02/10 24/11/09 27/08/09 26/05/09 -
Price 0.11 0.12 0.11 0.12 0.39 0.10 0.10 -
P/RPS 1.15 1.21 1.16 1.37 3.93 1.14 1.37 -11.00%
P/EPS 12.09 19.67 19.30 38.71 55.71 14.93 33.33 -49.10%
EY 8.27 5.08 5.18 2.58 1.79 6.70 3.00 96.48%
DY 0.00 0.00 0.00 5.00 1.54 6.00 0.00 -
P/NAPS 0.55 0.63 0.61 0.67 2.17 0.56 0.59 -4.56%

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