[KARYON] QoQ Quarter Result on 31-Mar-2021 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2021
Quarter
31-Mar-2021 [#4]
Profit Trend
QoQ- -13.23%
YoY- 764.16%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 48,348 39,565 47,393 41,249 38,979 34,427 21,933 69.13%
PBT 3,979 1,207 3,983 2,423 2,532 2,191 183 674.66%
Tax -1,033 -378 -947 -928 -809 -753 -134 288.78%
NP 2,946 829 3,036 1,495 1,723 1,438 49 1423.29%
-
NP to SH 2,946 829 3,036 1,495 1,723 1,438 49 1423.29%
-
Tax Rate 25.96% 31.32% 23.78% 38.30% 31.95% 34.37% 73.22% -
Total Cost 45,402 38,736 44,357 39,754 37,256 32,989 21,884 62.45%
-
Net Worth 109,414 109,414 104,656 104,656 99,899 104,656 104,656 3.00%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - 3,329 - 1,427 -
Div Payout % - - - - 193.27% - 2,912.53% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 109,414 109,414 104,656 104,656 99,899 104,656 104,656 3.00%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 6.09% 2.10% 6.41% 3.62% 4.42% 4.18% 0.22% -
ROE 2.69% 0.76% 2.90% 1.43% 1.72% 1.37% 0.05% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.16 8.32 9.96 8.67 8.19 7.24 4.61 69.11%
EPS 0.62 0.17 0.64 0.31 0.36 0.30 0.01 1454.75%
DPS 0.00 0.00 0.00 0.00 0.70 0.00 0.30 -
NAPS 0.23 0.23 0.22 0.22 0.21 0.22 0.22 2.99%
Adjusted Per Share Value based on latest NOSH - 475,713
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 10.16 8.32 9.96 8.67 8.19 7.24 4.61 69.11%
EPS 0.62 0.17 0.64 0.31 0.36 0.30 0.01 1454.75%
DPS 0.00 0.00 0.00 0.00 0.70 0.00 0.30 -
NAPS 0.23 0.23 0.22 0.22 0.21 0.22 0.22 2.99%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.23 0.31 0.255 0.225 0.215 0.195 0.165 -
P/RPS 2.26 3.73 2.56 2.59 2.62 2.69 3.58 -26.34%
P/EPS 37.14 177.89 39.96 71.60 59.36 64.51 1,601.89 -91.81%
EY 2.69 0.56 2.50 1.40 1.68 1.55 0.06 1153.31%
DY 0.00 0.00 0.00 0.00 3.26 0.00 1.82 -
P/NAPS 1.00 1.35 1.16 1.02 1.02 0.89 0.75 21.07%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 23/11/21 26/08/21 27/05/21 25/02/21 26/11/20 25/08/20 -
Price 0.225 0.255 0.275 0.30 0.23 0.21 0.255 -
P/RPS 2.21 3.07 2.76 3.46 2.81 2.90 5.53 -45.65%
P/EPS 36.33 146.33 43.09 95.46 63.50 69.47 2,475.65 -93.95%
EY 2.75 0.68 2.32 1.05 1.57 1.44 0.04 1565.33%
DY 0.00 0.00 0.00 0.00 3.04 0.00 1.18 -
P/NAPS 0.98 1.11 1.25 1.36 1.10 0.95 1.16 -10.60%

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