[KAREX] QoQ Quarter Result on 30-Sep-2016 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
29-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -32.85%
YoY- -63.49%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 91,633 92,216 97,566 80,037 82,722 88,223 96,579 -3.44%
PBT 3,800 9,399 13,399 10,451 14,059 11,691 26,974 -72.95%
Tax -792 -2,060 -3,068 -2,323 -2,016 -1,628 -4,761 -69.78%
NP 3,008 7,339 10,331 8,128 12,043 10,063 22,213 -73.66%
-
NP to SH 2,900 6,902 10,007 8,137 12,117 9,631 22,649 -74.62%
-
Tax Rate 20.84% 21.92% 22.90% 22.23% 14.34% 13.93% 17.65% -
Total Cost 88,625 84,877 87,235 71,909 70,679 78,160 74,366 12.41%
-
Net Worth 501,187 491,163 491,163 491,163 481,139 701,662 467,774 4.71%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 501,187 491,163 491,163 491,163 481,139 701,662 467,774 4.71%
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 668,250 31.06%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.28% 7.96% 10.59% 10.16% 14.56% 11.41% 23.00% -
ROE 0.58% 1.41% 2.04% 1.66% 2.52% 1.37% 4.84% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 9.14 9.20 9.73 7.98 8.25 8.80 14.45 -26.33%
EPS 0.29 0.69 1.00 0.81 1.21 0.96 3.39 -80.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.49 0.49 0.49 0.48 0.70 0.70 -20.11%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 8.70 8.75 9.26 7.60 7.85 8.37 9.17 -3.44%
EPS 0.28 0.66 0.95 0.77 1.15 0.91 2.15 -74.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4758 0.4662 0.4662 0.4662 0.4567 0.6661 0.444 4.72%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.70 2.16 2.36 2.46 2.41 3.80 4.13 -
P/RPS 18.60 23.48 24.25 30.81 29.20 43.17 28.58 -24.92%
P/EPS 587.60 313.70 236.40 303.04 199.37 395.50 121.85 185.70%
EY 0.17 0.32 0.42 0.33 0.50 0.25 0.82 -65.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 4.41 4.82 5.02 5.02 5.43 5.90 -30.77%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 30/05/17 24/02/17 29/11/16 30/08/16 27/05/16 24/02/16 -
Price 1.46 2.05 2.34 2.50 2.42 2.32 4.06 -
P/RPS 15.97 22.28 24.04 31.31 29.32 26.36 28.09 -31.39%
P/EPS 504.64 297.72 234.39 307.97 200.19 241.46 119.79 161.06%
EY 0.20 0.34 0.43 0.32 0.50 0.41 0.83 -61.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.92 4.18 4.78 5.10 5.04 3.31 5.80 -36.74%

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