[KARYON] QoQ TTM Result on 30-Jun-2005 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 47.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 42,931 42,382 40,424 37,509 26,800 17,259 8,323 198.83%
PBT 2,686 2,609 2,574 2,608 1,829 1,377 706 143.90%
Tax -403 -412 -429 -459 -368 -225 -109 139.29%
NP 2,283 2,197 2,145 2,149 1,461 1,152 597 144.74%
-
NP to SH 2,283 2,197 2,145 2,149 1,461 1,152 597 144.74%
-
Tax Rate 15.00% 15.79% 16.67% 17.60% 20.12% 16.34% 15.44% -
Total Cost 40,648 40,185 38,279 35,360 25,339 16,107 7,726 202.80%
-
Net Worth 20,387 20,233 18,925 18,763 13,109 11,953 9,184 70.25%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 20,387 20,233 18,925 18,763 13,109 11,953 9,184 70.25%
NOSH 127,419 126,458 126,170 125,090 93,636 85,384 65,604 55.73%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 5.32% 5.18% 5.31% 5.73% 5.45% 6.67% 7.17% -
ROE 11.20% 10.86% 11.33% 11.45% 11.14% 9.64% 6.50% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 33.69 33.51 32.04 29.99 28.62 20.21 12.69 91.84%
EPS 1.79 1.74 1.70 1.72 1.56 1.35 0.91 57.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.15 0.14 0.14 0.14 9.31%
Adjusted Per Share Value based on latest NOSH - 125,090
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 9.02 8.91 8.50 7.88 5.63 3.63 1.75 198.68%
EPS 0.48 0.46 0.45 0.45 0.31 0.24 0.13 139.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0429 0.0425 0.0398 0.0394 0.0276 0.0251 0.0193 70.40%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.20 0.17 0.21 0.23 0.19 0.16 0.17 -
P/RPS 0.59 0.51 0.66 0.77 0.66 0.79 1.34 -42.15%
P/EPS 11.16 9.79 12.35 13.39 12.18 11.86 18.68 -29.08%
EY 8.96 10.22 8.10 7.47 8.21 8.43 5.35 41.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.06 1.40 1.53 1.36 1.14 1.21 2.19%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 17/05/06 22/02/06 23/11/05 17/08/05 - - - -
Price 0.23 0.20 0.21 0.23 0.00 0.00 0.00 -
P/RPS 0.68 0.60 0.66 0.77 0.00 0.00 0.00 -
P/EPS 12.84 11.51 12.35 13.39 0.00 0.00 0.00 -
EY 7.79 8.69 8.10 7.47 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.25 1.40 1.53 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