[KARYON] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
17-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 3.91%
YoY- 56.26%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 45,082 43,597 43,073 42,931 42,382 40,424 37,509 13.00%
PBT 2,968 3,399 3,012 2,686 2,609 2,574 2,608 8.97%
Tax -423 -448 -417 -403 -412 -429 -459 -5.28%
NP 2,545 2,951 2,595 2,283 2,197 2,145 2,149 11.90%
-
NP to SH 2,545 2,951 2,595 2,283 2,197 2,145 2,149 11.90%
-
Tax Rate 14.25% 13.18% 13.84% 15.00% 15.79% 16.67% 17.60% -
Total Cost 42,537 40,646 40,478 40,648 40,185 38,279 35,360 13.07%
-
Net Worth 25,125 23,724 23,376 20,387 20,233 18,925 18,763 21.42%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 25,125 23,724 23,376 20,387 20,233 18,925 18,763 21.42%
NOSH 167,500 131,805 129,870 127,419 126,458 126,170 125,090 21.42%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 5.65% 6.77% 6.02% 5.32% 5.18% 5.31% 5.73% -
ROE 10.13% 12.44% 11.10% 11.20% 10.86% 11.33% 11.45% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 26.91 33.08 33.17 33.69 33.51 32.04 29.99 -6.95%
EPS 1.52 2.24 2.00 1.79 1.74 1.70 1.72 -7.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.18 0.18 0.16 0.16 0.15 0.15 0.00%
Adjusted Per Share Value based on latest NOSH - 127,419
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 9.56 9.25 9.14 9.11 8.99 8.58 7.96 12.94%
EPS 0.54 0.63 0.55 0.48 0.47 0.46 0.46 11.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0533 0.0503 0.0496 0.0433 0.0429 0.0402 0.0398 21.43%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.25 0.26 0.24 0.20 0.17 0.21 0.23 -
P/RPS 0.93 0.79 0.72 0.59 0.51 0.66 0.77 13.37%
P/EPS 16.45 11.61 12.01 11.16 9.79 12.35 13.39 14.66%
EY 6.08 8.61 8.33 8.96 10.22 8.10 7.47 -12.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.44 1.33 1.25 1.06 1.40 1.53 5.99%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 21/08/06 17/05/06 22/02/06 23/11/05 17/08/05 -
Price 0.28 0.24 0.28 0.23 0.20 0.21 0.23 -
P/RPS 1.04 0.73 0.84 0.68 0.60 0.66 0.77 22.12%
P/EPS 18.43 10.72 14.01 12.84 11.51 12.35 13.39 23.66%
EY 5.43 9.33 7.14 7.79 8.69 8.10 7.47 -19.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.33 1.56 1.44 1.25 1.40 1.53 14.27%

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