[KARYON] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 9.16%
YoY- 39.08%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 76,104 78,763 72,326 65,463 60,225 55,333 51,257 29.99%
PBT 3,358 5,748 5,363 4,862 4,335 3,474 3,385 -0.53%
Tax -787 -1,330 -1,205 -990 -788 -648 -472 40.39%
NP 2,571 4,418 4,158 3,872 3,547 2,826 2,913 -7.95%
-
NP to SH 2,571 4,418 4,158 3,872 3,547 2,826 2,913 -7.95%
-
Tax Rate 23.44% 23.14% 22.47% 20.36% 18.18% 18.65% 13.94% -
Total Cost 73,533 74,345 68,168 61,591 56,678 52,507 48,344 32.09%
-
Net Worth 37,755 38,626 37,733 36,188 34,349 34,120 32,257 11.00%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 37,755 38,626 37,733 36,188 34,349 34,120 32,257 11.00%
NOSH 188,775 183,934 188,666 180,943 180,784 179,583 179,206 3.51%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.38% 5.61% 5.75% 5.91% 5.89% 5.11% 5.68% -
ROE 6.81% 11.44% 11.02% 10.70% 10.33% 8.28% 9.03% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 40.31 42.82 38.34 36.18 33.31 30.81 28.60 25.57%
EPS 1.36 2.40 2.20 2.14 1.96 1.57 1.63 -11.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.21 0.20 0.20 0.19 0.19 0.18 7.24%
Adjusted Per Share Value based on latest NOSH - 180,943
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 16.00 16.56 15.20 13.76 12.66 11.63 10.77 30.04%
EPS 0.54 0.93 0.87 0.81 0.75 0.59 0.61 -7.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0794 0.0812 0.0793 0.0761 0.0722 0.0717 0.0678 11.05%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.11 0.15 0.15 0.12 0.16 0.17 0.21 -
P/RPS 0.27 0.35 0.39 0.33 0.48 0.55 0.73 -48.31%
P/EPS 8.08 6.24 6.81 5.61 8.15 10.80 12.92 -26.76%
EY 12.38 16.01 14.69 17.83 12.26 9.26 7.74 36.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.71 0.75 0.60 0.84 0.89 1.17 -39.40%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 28/11/08 18/08/08 21/05/08 27/02/08 27/11/07 27/08/07 -
Price 0.14 0.10 0.15 0.14 0.15 0.15 0.19 -
P/RPS 0.35 0.23 0.39 0.39 0.45 0.49 0.66 -34.35%
P/EPS 10.28 4.16 6.81 6.54 7.65 9.53 11.69 -8.17%
EY 9.73 24.02 14.69 15.28 13.08 10.49 8.56 8.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.48 0.75 0.70 0.79 0.79 1.06 -24.07%

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