[KARYON] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -2.99%
YoY- -4.24%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 72,326 65,463 60,225 55,333 51,257 47,899 45,082 37.08%
PBT 5,363 4,862 4,335 3,474 3,385 3,150 2,968 48.40%
Tax -1,205 -990 -788 -648 -472 -366 -423 101.08%
NP 4,158 3,872 3,547 2,826 2,913 2,784 2,545 38.75%
-
NP to SH 4,158 3,872 3,547 2,826 2,913 2,784 2,545 38.75%
-
Tax Rate 22.47% 20.36% 18.18% 18.65% 13.94% 11.62% 14.25% -
Total Cost 68,168 61,591 56,678 52,507 48,344 45,115 42,537 36.98%
-
Net Worth 37,733 36,188 34,349 34,120 32,257 30,794 25,125 31.17%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 37,733 36,188 34,349 34,120 32,257 30,794 25,125 31.17%
NOSH 188,666 180,943 180,784 179,583 179,206 181,142 167,500 8.26%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.75% 5.91% 5.89% 5.11% 5.68% 5.81% 5.65% -
ROE 11.02% 10.70% 10.33% 8.28% 9.03% 9.04% 10.13% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 38.34 36.18 33.31 30.81 28.60 26.44 26.91 26.64%
EPS 2.20 2.14 1.96 1.57 1.63 1.54 1.52 27.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.20 0.19 0.19 0.18 0.17 0.15 21.16%
Adjusted Per Share Value based on latest NOSH - 179,583
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 15.20 13.76 12.66 11.63 10.77 10.07 9.48 37.02%
EPS 0.87 0.81 0.75 0.59 0.61 0.59 0.53 39.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0793 0.0761 0.0722 0.0717 0.0678 0.0647 0.0528 31.17%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.15 0.12 0.16 0.17 0.21 0.26 0.25 -
P/RPS 0.39 0.33 0.48 0.55 0.73 0.98 0.93 -44.00%
P/EPS 6.81 5.61 8.15 10.80 12.92 16.92 16.45 -44.48%
EY 14.69 17.83 12.26 9.26 7.74 5.91 6.08 80.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.60 0.84 0.89 1.17 1.53 1.67 -41.38%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 21/05/08 27/02/08 27/11/07 27/08/07 28/05/07 28/02/07 -
Price 0.15 0.14 0.15 0.15 0.19 0.22 0.28 -
P/RPS 0.39 0.39 0.45 0.49 0.66 0.83 1.04 -48.02%
P/EPS 6.81 6.54 7.65 9.53 11.69 14.31 18.43 -48.53%
EY 14.69 15.28 13.08 10.49 8.56 6.99 5.43 94.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.70 0.79 0.79 1.06 1.29 1.87 -45.64%

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