[KARYON] QoQ TTM Result on 30-Sep-2016 [#2]

Announcement Date
23-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Sep-2016 [#2]
Profit Trend
QoQ- 66.49%
YoY- 255.84%
View:
Show?
TTM Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 143,646 138,132 100,378 66,101 33,238 0 0 -
PBT 6,833 7,536 8,920 5,889 3,433 0 0 -
Tax 1,230 1,064 1,070 -1,562 -834 0 0 -
NP 8,063 8,600 9,990 4,327 2,599 0 0 -
-
NP to SH 8,063 8,600 9,990 4,327 2,599 0 0 -
-
Tax Rate -18.00% -14.12% -12.00% 26.52% 24.29% - - -
Total Cost 135,583 129,532 90,388 61,774 30,639 0 0 -
-
Net Worth 90,385 85,628 90,385 85,628 80,871 80,871 0 -
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 90,385 85,628 90,385 85,628 80,871 80,871 0 -
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 475,713 0.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 5.61% 6.23% 9.95% 6.55% 7.82% 0.00% 0.00% -
ROE 8.92% 10.04% 11.05% 5.05% 3.21% 0.00% 0.00% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 30.20 29.04 21.10 13.90 6.99 0.00 0.00 -
EPS 1.69 1.81 2.10 0.91 0.55 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.19 0.18 0.17 0.17 0.00 -
Adjusted Per Share Value based on latest NOSH - 475,713
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 30.20 29.04 21.10 13.90 6.99 0.00 0.00 -
EPS 1.69 1.81 2.10 0.91 0.55 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.19 0.18 0.17 0.17 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.275 0.28 0.18 0.185 0.165 0.18 0.20 -
P/RPS 0.91 0.96 0.85 1.33 2.36 0.00 0.00 -
P/EPS 16.22 15.49 8.57 20.34 30.20 0.00 0.00 -
EY 6.16 6.46 11.67 4.92 3.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.56 0.95 1.03 0.97 1.06 0.00 -
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 25/08/17 30/05/17 24/02/17 23/11/16 29/08/16 25/05/16 23/02/16 -
Price 0.265 0.22 0.23 0.18 0.18 0.18 0.195 -
P/RPS 0.88 0.76 1.09 1.30 2.58 0.00 0.00 -
P/EPS 15.63 12.17 10.95 19.79 32.95 0.00 0.00 -
EY 6.40 8.22 9.13 5.05 3.04 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.22 1.21 1.00 1.06 1.06 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