[KARYON] QoQ TTM Result on 31-Dec-2006 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -13.76%
YoY- 15.84%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 55,333 51,257 47,899 45,082 43,597 43,073 42,931 18.41%
PBT 3,474 3,385 3,150 2,968 3,399 3,012 2,686 18.69%
Tax -648 -472 -366 -423 -448 -417 -403 37.21%
NP 2,826 2,913 2,784 2,545 2,951 2,595 2,283 15.27%
-
NP to SH 2,826 2,913 2,784 2,545 2,951 2,595 2,283 15.27%
-
Tax Rate 18.65% 13.94% 11.62% 14.25% 13.18% 13.84% 15.00% -
Total Cost 52,507 48,344 45,115 42,537 40,646 40,478 40,648 18.59%
-
Net Worth 34,120 32,257 30,794 25,125 23,724 23,376 20,387 40.91%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 34,120 32,257 30,794 25,125 23,724 23,376 20,387 40.91%
NOSH 179,583 179,206 181,142 167,500 131,805 129,870 127,419 25.67%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 5.11% 5.68% 5.81% 5.65% 6.77% 6.02% 5.32% -
ROE 8.28% 9.03% 9.04% 10.13% 12.44% 11.10% 11.20% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 30.81 28.60 26.44 26.91 33.08 33.17 33.69 -5.77%
EPS 1.57 1.63 1.54 1.52 2.24 2.00 1.79 -8.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.17 0.15 0.18 0.18 0.16 12.12%
Adjusted Per Share Value based on latest NOSH - 167,500
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 11.63 10.77 10.07 9.48 9.16 9.05 9.02 18.44%
EPS 0.59 0.61 0.59 0.53 0.62 0.55 0.48 14.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0717 0.0678 0.0647 0.0528 0.0499 0.0491 0.0429 40.79%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.17 0.21 0.26 0.25 0.26 0.24 0.20 -
P/RPS 0.55 0.73 0.98 0.93 0.79 0.72 0.59 -4.56%
P/EPS 10.80 12.92 16.92 16.45 11.61 12.01 11.16 -2.16%
EY 9.26 7.74 5.91 6.08 8.61 8.33 8.96 2.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.17 1.53 1.67 1.44 1.33 1.25 -20.24%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 27/08/07 28/05/07 28/02/07 30/11/06 21/08/06 17/05/06 -
Price 0.15 0.19 0.22 0.28 0.24 0.28 0.23 -
P/RPS 0.49 0.66 0.83 1.04 0.73 0.84 0.68 -19.60%
P/EPS 9.53 11.69 14.31 18.43 10.72 14.01 12.84 -18.00%
EY 10.49 8.56 6.99 5.43 9.33 7.14 7.79 21.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 1.06 1.29 1.87 1.33 1.56 1.44 -32.95%

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