[KARYON] QoQ TTM Result on 30-Sep-2005

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005
Profit Trend
QoQ- -0.19%
YoY- 259.3%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 43,073 42,931 42,382 40,424 37,509 26,800 17,259 84.29%
PBT 3,012 2,686 2,609 2,574 2,608 1,829 1,377 68.74%
Tax -417 -403 -412 -429 -459 -368 -225 51.05%
NP 2,595 2,283 2,197 2,145 2,149 1,461 1,152 72.09%
-
NP to SH 2,595 2,283 2,197 2,145 2,149 1,461 1,152 72.09%
-
Tax Rate 13.84% 15.00% 15.79% 16.67% 17.60% 20.12% 16.34% -
Total Cost 40,478 40,648 40,185 38,279 35,360 25,339 16,107 85.15%
-
Net Worth 23,376 20,387 20,233 18,925 18,763 13,109 11,953 56.57%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 23,376 20,387 20,233 18,925 18,763 13,109 11,953 56.57%
NOSH 129,870 127,419 126,458 126,170 125,090 93,636 85,384 32.35%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 6.02% 5.32% 5.18% 5.31% 5.73% 5.45% 6.67% -
ROE 11.10% 11.20% 10.86% 11.33% 11.45% 11.14% 9.64% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 33.17 33.69 33.51 32.04 29.99 28.62 20.21 39.26%
EPS 2.00 1.79 1.74 1.70 1.72 1.56 1.35 30.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.16 0.16 0.15 0.15 0.14 0.14 18.29%
Adjusted Per Share Value based on latest NOSH - 126,170
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 9.05 9.02 8.91 8.50 7.88 5.63 3.63 84.17%
EPS 0.55 0.48 0.46 0.45 0.45 0.31 0.24 74.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0491 0.0429 0.0425 0.0398 0.0394 0.0276 0.0251 56.60%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.24 0.20 0.17 0.21 0.23 0.19 0.16 -
P/RPS 0.72 0.59 0.51 0.66 0.77 0.66 0.79 -6.01%
P/EPS 12.01 11.16 9.79 12.35 13.39 12.18 11.86 0.84%
EY 8.33 8.96 10.22 8.10 7.47 8.21 8.43 -0.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.25 1.06 1.40 1.53 1.36 1.14 10.85%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 21/08/06 17/05/06 22/02/06 23/11/05 17/08/05 - - -
Price 0.28 0.23 0.20 0.21 0.23 0.00 0.00 -
P/RPS 0.84 0.68 0.60 0.66 0.77 0.00 0.00 -
P/EPS 14.01 12.84 11.51 12.35 13.39 0.00 0.00 -
EY 7.14 7.79 8.69 8.10 7.47 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.44 1.25 1.40 1.53 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