[KAREX] QoQ TTM Result on 30-Jun-2014 [#4]

Stock
[KAREX] KAREX BERHAD
Announcement Date
22-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 55.62%
YoY- 5572.31%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 281,662 284,883 290,060 219,927 156,791 82,175 0 -
PBT 66,678 62,836 58,368 41,541 27,785 14,168 -1,089 -
Tax -11,703 -11,567 -10,494 -6,956 -5,561 -3,644 0 -
NP 54,975 51,269 47,874 34,585 22,224 10,524 -1,089 -
-
NP to SH 54,791 51,125 47,874 34,585 22,224 10,524 -1,089 -
-
Tax Rate 17.55% 18.41% 17.98% 16.74% 20.01% 25.72% - -
Total Cost 226,687 233,614 242,186 185,342 134,567 71,651 1,089 3423.80%
-
Net Worth 577,321 243,125 234,781 222,978 0 0 10,377 1360.92%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 577,321 243,125 234,781 222,978 0 0 10,377 1360.92%
NOSH 620,775 405,208 404,794 405,415 274,180 254,414 19,956 891.17%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 19.52% 18.00% 16.50% 15.73% 14.17% 12.81% 0.00% -
ROE 9.49% 21.03% 20.39% 15.51% 0.00% 0.00% -10.49% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 45.37 70.31 71.66 54.25 57.19 32.30 0.00 -
EPS 8.83 12.62 11.83 8.53 8.11 4.14 -5.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.60 0.58 0.55 0.00 0.00 0.52 47.39%
Adjusted Per Share Value based on latest NOSH - 405,415
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 26.74 27.04 27.53 20.88 14.88 7.80 0.00 -
EPS 5.20 4.85 4.54 3.28 2.11 1.00 -0.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.548 0.2308 0.2229 0.2117 0.00 0.00 0.0099 1355.99%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 - -
Price 4.59 3.38 2.85 3.00 3.19 4.17 0.00 -
P/RPS 10.12 4.81 3.98 5.53 5.58 12.91 0.00 -
P/EPS 52.00 26.79 24.10 35.17 39.36 100.81 0.00 -
EY 1.92 3.73 4.15 2.84 2.54 0.99 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.94 5.63 4.91 5.45 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 28/05/15 26/02/15 28/11/14 22/08/14 - - - -
Price 3.05 4.05 3.04 2.99 0.00 0.00 0.00 -
P/RPS 6.72 5.76 4.24 5.51 0.00 0.00 0.00 -
P/EPS 34.56 32.10 25.70 35.05 0.00 0.00 0.00 -
EY 2.89 3.12 3.89 2.85 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.28 6.75 5.24 5.44 0.00 0.00 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