[KAREX] QoQ TTM Result on 31-Dec-2018 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
25-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -22.51%
YoY- -64.52%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 383,496 379,924 384,240 395,614 392,581 408,014 406,231 -3.76%
PBT 1,677 3,804 6,515 9,204 11,480 14,278 15,304 -77.07%
Tax -238 -747 -1,412 -3,276 -3,702 -4,090 -3,713 -83.95%
NP 1,439 3,057 5,103 5,928 7,778 10,188 11,591 -75.08%
-
NP to SH 388 2,533 4,994 6,097 7,868 10,103 11,548 -89.56%
-
Tax Rate 14.19% 19.64% 21.67% 35.59% 32.25% 28.65% 24.26% -
Total Cost 382,057 376,867 379,137 389,686 384,803 397,826 394,640 -2.13%
-
Net Worth 491,163 491,163 491,163 491,163 491,163 481,139 481,139 1.38%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 5,011 5,011 5,011 5,011 - - -
Div Payout % - 197.86% 100.36% 82.20% 63.70% - - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 491,163 491,163 491,163 491,163 491,163 481,139 481,139 1.38%
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 0.38% 0.80% 1.33% 1.50% 1.98% 2.50% 2.85% -
ROE 0.08% 0.52% 1.02% 1.24% 1.60% 2.10% 2.40% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 38.26 37.90 38.33 39.47 39.17 40.70 40.53 -3.76%
EPS 0.04 0.25 0.50 0.61 0.78 1.01 1.15 -89.32%
DPS 0.00 0.50 0.50 0.50 0.50 0.00 0.00 -
NAPS 0.49 0.49 0.49 0.49 0.49 0.48 0.48 1.38%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 36.40 36.06 36.47 37.55 37.27 38.73 38.56 -3.76%
EPS 0.04 0.24 0.47 0.58 0.75 0.96 1.10 -89.00%
DPS 0.00 0.48 0.48 0.48 0.48 0.00 0.00 -
NAPS 0.4662 0.4662 0.4662 0.4662 0.4662 0.4567 0.4567 1.38%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.425 0.545 0.445 0.47 0.775 0.82 0.81 -
P/RPS 1.11 1.44 1.16 1.19 1.98 2.01 2.00 -32.44%
P/EPS 1,097.96 215.67 89.32 77.27 98.73 81.36 70.31 523.71%
EY 0.09 0.46 1.12 1.29 1.01 1.23 1.42 -84.07%
DY 0.00 0.92 1.12 1.06 0.65 0.00 0.00 -
P/NAPS 0.87 1.11 0.91 0.96 1.58 1.71 1.69 -35.74%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 28/11/19 28/08/19 30/05/19 25/02/19 26/11/18 28/08/18 31/05/18 -
Price 0.45 0.495 0.53 0.43 0.59 0.735 0.56 -
P/RPS 1.18 1.31 1.38 1.09 1.51 1.81 1.38 -9.90%
P/EPS 1,162.55 195.88 106.38 70.69 75.17 72.92 48.61 728.48%
EY 0.09 0.51 0.94 1.41 1.33 1.37 2.06 -87.57%
DY 0.00 1.01 0.94 1.16 0.85 0.00 0.00 -
P/NAPS 0.92 1.01 1.08 0.88 1.20 1.53 1.17 -14.79%

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