[KARYON] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
21-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 13.67%
YoY- 20.75%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 47,899 45,082 43,597 43,073 42,931 42,382 40,424 11.98%
PBT 3,150 2,968 3,399 3,012 2,686 2,609 2,574 14.42%
Tax -366 -423 -448 -417 -403 -412 -429 -10.05%
NP 2,784 2,545 2,951 2,595 2,283 2,197 2,145 19.00%
-
NP to SH 2,784 2,545 2,951 2,595 2,283 2,197 2,145 19.00%
-
Tax Rate 11.62% 14.25% 13.18% 13.84% 15.00% 15.79% 16.67% -
Total Cost 45,115 42,537 40,646 40,478 40,648 40,185 38,279 11.58%
-
Net Worth 30,794 25,125 23,724 23,376 20,387 20,233 18,925 38.38%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 30,794 25,125 23,724 23,376 20,387 20,233 18,925 38.38%
NOSH 181,142 167,500 131,805 129,870 127,419 126,458 126,170 27.29%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.81% 5.65% 6.77% 6.02% 5.32% 5.18% 5.31% -
ROE 9.04% 10.13% 12.44% 11.10% 11.20% 10.86% 11.33% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 26.44 26.91 33.08 33.17 33.69 33.51 32.04 -12.03%
EPS 1.54 1.52 2.24 2.00 1.79 1.74 1.70 -6.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.15 0.18 0.18 0.16 0.16 0.15 8.71%
Adjusted Per Share Value based on latest NOSH - 129,870
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 10.07 9.48 9.16 9.05 9.02 8.91 8.50 11.97%
EPS 0.59 0.53 0.62 0.55 0.48 0.46 0.45 19.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0647 0.0528 0.0499 0.0491 0.0429 0.0425 0.0398 38.29%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.26 0.25 0.26 0.24 0.20 0.17 0.21 -
P/RPS 0.98 0.93 0.79 0.72 0.59 0.51 0.66 30.18%
P/EPS 16.92 16.45 11.61 12.01 11.16 9.79 12.35 23.37%
EY 5.91 6.08 8.61 8.33 8.96 10.22 8.10 -18.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.67 1.44 1.33 1.25 1.06 1.40 6.10%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 30/11/06 21/08/06 17/05/06 22/02/06 23/11/05 -
Price 0.22 0.28 0.24 0.28 0.23 0.20 0.21 -
P/RPS 0.83 1.04 0.73 0.84 0.68 0.60 0.66 16.52%
P/EPS 14.31 18.43 10.72 14.01 12.84 11.51 12.35 10.32%
EY 6.99 5.43 9.33 7.14 7.79 8.69 8.10 -9.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.87 1.33 1.56 1.44 1.25 1.40 -5.31%

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