[KARYON] QoQ Quarter Result on 31-Mar-2009 [#1]

Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 163.89%
YoY- -38.37%
Quarter Report
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 19,546 19,751 17,446 14,385 14,612 22,275 21,072 -4.87%
PBT 1,112 1,849 1,809 724 -1,254 1,533 1,841 -28.47%
Tax -422 -457 -480 -133 329 -411 -426 -0.62%
NP 690 1,392 1,329 591 -925 1,122 1,415 -37.96%
-
NP to SH 690 1,392 1,329 591 -925 1,122 1,415 -37.96%
-
Tax Rate 37.95% 24.72% 26.53% 18.37% - 26.81% 23.14% -
Total Cost 18,856 18,359 16,117 13,794 15,537 21,153 19,657 -2.72%
-
Net Worth 40,064 35,794 35,704 33,489 37,755 38,626 37,733 4.06%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,335 1,193 1,190 - - - - -
Div Payout % 193.55% 85.71% 89.55% - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 40,064 35,794 35,704 33,489 37,755 38,626 37,733 4.06%
NOSH 222,580 198,857 198,358 196,999 188,775 183,934 188,666 11.61%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 3.53% 7.05% 7.62% 4.11% -6.33% 5.04% 6.72% -
ROE 1.72% 3.89% 3.72% 1.76% -2.45% 2.90% 3.75% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 8.78 9.93 8.80 7.30 7.74 12.11 11.17 -14.79%
EPS 0.31 0.70 0.67 0.30 -0.49 0.61 0.75 -44.42%
DPS 0.60 0.60 0.60 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.18 0.17 0.20 0.21 0.20 -6.76%
Adjusted Per Share Value based on latest NOSH - 196,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 4.11 4.15 3.67 3.02 3.07 4.68 4.43 -4.86%
EPS 0.15 0.29 0.28 0.12 -0.19 0.24 0.30 -36.92%
DPS 0.28 0.25 0.25 0.00 0.00 0.00 0.00 -
NAPS 0.0842 0.0752 0.0751 0.0704 0.0794 0.0812 0.0793 4.06%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.11 0.10 0.11 0.08 0.11 0.15 0.15 -
P/RPS 1.25 1.01 1.25 1.10 1.42 1.24 1.34 -4.51%
P/EPS 35.48 14.29 16.42 26.67 -22.45 24.59 20.00 46.39%
EY 2.82 7.00 6.09 3.75 -4.45 4.07 5.00 -31.66%
DY 5.45 6.00 5.45 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.61 0.47 0.55 0.71 0.75 -12.83%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 24/11/09 27/08/09 26/05/09 25/02/09 28/11/08 18/08/08 -
Price 0.12 0.39 0.10 0.10 0.14 0.10 0.15 -
P/RPS 1.37 3.93 1.14 1.37 1.81 0.83 1.34 1.48%
P/EPS 38.71 55.71 14.93 33.33 -28.57 16.39 20.00 55.12%
EY 2.58 1.79 6.70 3.00 -3.50 6.10 5.00 -35.58%
DY 5.00 1.54 6.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 2.17 0.56 0.59 0.70 0.48 0.75 -7.22%

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