[KARYON] QoQ TTM Result on 30-Jun-2015 [#2]

Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -8.28%
YoY- -63.46%
View:
Show?
TTM Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 0 0 33,546 66,426 100,944 131,973 129,293 -
PBT 0 0 1,698 3,148 3,745 5,564 6,806 -
Tax 0 0 -482 -1,022 -1,427 -1,996 -2,165 -
NP 0 0 1,216 2,126 2,318 3,568 4,641 -
-
NP to SH 0 0 1,216 2,126 2,318 3,568 4,641 -
-
Tax Rate - - 28.39% 32.47% 38.10% 35.87% 31.81% -
Total Cost 0 0 32,330 64,300 98,626 128,405 124,652 -
-
Net Worth 80,871 0 0 0 0 66,664 76,103 4.13%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 1,666 1,666 1,666 1,666 2,288 -
Div Payout % - - 137.06% 78.39% 71.90% 46.71% 49.32% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 80,871 0 0 0 0 66,664 76,103 4.13%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 380,570 16.02%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 0.00% 0.00% 3.62% 3.20% 2.30% 2.70% 3.59% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 5.35% 6.10% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.00 0.00 7.15 14.10 21.22 31.67 33.98 -
EPS 0.00 0.00 0.26 0.45 0.49 0.86 1.22 -
DPS 0.00 0.00 0.36 0.35 0.35 0.40 0.60 -
NAPS 0.17 0.00 0.00 0.00 0.00 0.16 0.20 -10.25%
Adjusted Per Share Value based on latest NOSH - 475,713
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 0.00 0.00 7.05 13.96 21.22 27.74 27.18 -
EPS 0.00 0.00 0.26 0.45 0.49 0.75 0.98 -
DPS 0.00 0.00 0.35 0.35 0.35 0.35 0.48 -
NAPS 0.17 0.00 0.00 0.00 0.00 0.1401 0.16 4.12%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.18 0.20 0.18 0.205 0.225 0.23 0.38 -
P/RPS 0.00 0.00 2.52 1.45 1.06 0.73 1.12 -
P/EPS 0.00 0.00 69.41 45.42 46.18 26.86 31.16 -
EY 0.00 0.00 1.44 2.20 2.17 3.72 3.21 -
DY 0.00 0.00 1.97 1.73 1.56 1.74 1.58 -
P/NAPS 1.06 0.00 0.00 0.00 0.00 1.44 1.90 -32.20%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 23/02/16 25/11/15 26/08/15 27/05/15 26/02/15 26/11/14 -
Price 0.18 0.195 0.19 0.15 0.21 0.235 0.315 -
P/RPS 0.00 0.00 2.66 1.06 0.99 0.74 0.93 -
P/EPS 0.00 0.00 73.27 33.23 43.10 27.44 25.83 -
EY 0.00 0.00 1.36 3.01 2.32 3.64 3.87 -
DY 0.00 0.00 1.87 2.36 1.67 1.70 1.90 -
P/NAPS 1.06 0.00 0.00 0.00 0.00 1.47 1.57 -23.02%

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