[KAREX] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -189.24%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX'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 63,136 74,616 82,175 0 0 0 0 -
PBT 13,598 13,460 14,940 -457 -158 -157 -317 -
Tax -1,395 -1,917 -3,644 0 0 0 0 -
NP 12,203 11,543 11,296 -457 -158 -157 -317 -
-
NP to SH 12,203 11,543 11,296 -457 -158 -157 -317 -
-
Tax Rate 10.26% 14.24% 24.39% - - - - -
Total Cost 50,933 63,073 70,879 457 158 157 317 2883.09%
-
Net Worth 222,978 142,573 188,266 10,377 0 0 0 -
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 222,978 142,573 188,266 10,377 0 0 0 -
NOSH 405,415 274,180 254,414 19,956 0 0 0 -
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 19.33% 15.47% 13.75% 0.00% 0.00% 0.00% 0.00% -
ROE 5.47% 8.10% 6.00% -4.40% 0.00% 0.00% 0.00% -
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 15.57 27.21 32.30 0.00 0.00 0.00 0.00 -
EPS 3.01 4.21 4.44 -2.29 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.52 0.74 0.52 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 19,956
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 5.99 7.08 7.80 0.00 0.00 0.00 0.00 -
EPS 1.16 1.10 1.07 -0.04 -0.01 -0.01 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2117 0.1353 0.1787 0.0099 0.00 0.00 0.00 -
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 - - - - -
Price 3.00 3.19 4.17 0.00 0.00 0.00 0.00 -
P/RPS 19.26 11.72 12.91 0.00 0.00 0.00 0.00 -
P/EPS 99.67 75.77 93.92 0.00 0.00 0.00 0.00 -
EY 1.00 1.32 1.06 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.45 6.13 5.64 0.00 0.00 0.00 0.00 -
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 22/08/14 23/05/14 21/02/14 14/11/13 - - - -
Price 2.99 3.13 4.31 3.17 0.00 0.00 0.00 -
P/RPS 19.20 11.50 13.34 0.00 0.00 0.00 0.00 -
P/EPS 99.34 74.35 97.07 -138.43 0.00 0.00 0.00 -
EY 1.01 1.35 1.03 -0.72 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.44 6.02 5.82 6.10 0.00 0.00 0.00 -

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