[KAREX] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -26.95%
YoY- 349.66%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 401,827 414,067 419,816 404,182 407,727 401,070 395,067 1.13%
PBT -14,349 -6,378 -534 11,521 15,665 12,399 5,647 -
Tax 4,043 2,085 680 -3,651 -4,983 -4,027 -2,328 -
NP -10,306 -4,293 146 7,870 10,682 8,372 3,319 -
-
NP to SH -10,306 -4,709 -1,020 5,505 7,536 4,852 227 -
-
Tax Rate - - - 31.69% 31.81% 32.48% 41.23% -
Total Cost 412,133 418,360 419,670 396,312 397,045 392,698 391,748 3.43%
-
Net Worth 463,522 463,522 463,522 474,057 453,149 481,139 481,139 -2.44%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - 5,011 5,011 -
Div Payout % - - - - - 103.30% 2,207.87% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 463,522 463,522 463,522 474,057 453,149 481,139 481,139 -2.44%
NOSH 1,053,460 1,053,460 1,053,460 1,053,460 1,053,460 1,002,375 1,002,375 3.36%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -2.56% -1.04% 0.03% 1.95% 2.62% 2.09% 0.84% -
ROE -2.22% -1.02% -0.22% 1.16% 1.66% 1.01% 0.05% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 38.14 39.31 39.85 38.37 40.49 40.01 39.41 -2.15%
EPS -0.98 -0.45 -0.10 0.52 0.75 0.48 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.50 0.50 -
NAPS 0.44 0.44 0.44 0.45 0.45 0.48 0.48 -5.62%
Adjusted Per Share Value based on latest NOSH - 1,053,460
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 38.14 39.31 39.85 38.37 38.70 38.07 37.50 1.13%
EPS -0.98 -0.45 -0.10 0.52 0.72 0.46 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.48 0.48 -
NAPS 0.44 0.44 0.44 0.45 0.4302 0.4567 0.4567 -2.44%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.405 0.425 0.53 0.625 0.79 0.70 0.485 -
P/RPS 1.06 1.08 1.33 1.63 1.95 1.75 1.23 -9.41%
P/EPS -41.40 -95.08 -547.39 119.60 105.56 144.61 2,141.64 -
EY -2.42 -1.05 -0.18 0.84 0.95 0.69 0.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.71 1.03 -
P/NAPS 0.92 0.97 1.20 1.39 1.76 1.46 1.01 -6.01%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 21/02/22 26/11/21 29/09/21 24/05/21 22/02/21 23/11/20 24/08/20 -
Price 0.40 0.425 0.445 0.63 0.75 0.875 1.07 -
P/RPS 1.05 1.08 1.12 1.64 1.85 2.19 2.71 -46.76%
P/EPS -40.89 -95.08 -459.60 120.56 100.22 180.77 4,724.85 -
EY -2.45 -1.05 -0.22 0.83 1.00 0.55 0.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.57 0.47 -
P/NAPS 0.91 0.97 1.01 1.40 1.67 1.82 2.23 -44.89%

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