[KARYON] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 23.77%
YoY- 34.66%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Revenue 111,838 91,912 63,662 78,434 54,232 43,404 22,646 26.69%
PBT 7,788 7,110 5,066 6,158 4,102 4,420 2,062 21.75%
Tax -2,112 -1,512 -1,226 -1,410 -576 -420 -390 28.43%
NP 5,676 5,598 3,840 4,748 3,526 4,000 1,672 19.84%
-
NP to SH 5,676 5,598 3,840 4,748 3,526 4,000 1,672 19.84%
-
Tax Rate 27.12% 21.27% 24.20% 22.90% 14.04% 9.50% 18.91% -
Total Cost 106,162 86,314 59,822 73,686 50,706 39,404 20,974 27.15%
-
Net Worth 50,082 45,068 39,272 36,806 32,381 23,376 9,215 28.50%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Div - - 2,618 - - - - -
Div Payout % - - 68.18% - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Net Worth 50,082 45,068 39,272 36,806 32,381 23,376 9,215 28.50%
NOSH 238,487 237,203 218,181 184,031 179,897 129,870 65,826 21.00%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
NP Margin 5.08% 6.09% 6.03% 6.05% 6.50% 9.22% 7.38% -
ROE 11.33% 12.42% 9.78% 12.90% 10.89% 17.11% 18.14% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
RPS 46.89 38.75 29.18 42.62 30.15 33.42 34.40 4.69%
EPS 2.38 2.36 1.76 2.58 1.96 3.08 2.54 -0.95%
DPS 0.00 0.00 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.19 0.18 0.20 0.18 0.18 0.14 6.19%
Adjusted Per Share Value based on latest NOSH - 188,666
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
RPS 23.51 19.32 13.38 16.49 11.40 9.12 4.76 26.69%
EPS 1.19 1.18 0.81 1.00 0.74 0.84 0.35 19.87%
DPS 0.00 0.00 0.55 0.00 0.00 0.00 0.00 -
NAPS 0.1053 0.0947 0.0826 0.0774 0.0681 0.0491 0.0194 28.47%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/09/04 -
Price 0.20 0.11 0.11 0.15 0.21 0.24 0.17 -
P/RPS 0.43 0.28 0.38 0.35 0.70 0.00 0.49 -1.91%
P/EPS 8.40 4.66 6.25 5.81 10.71 0.00 6.69 3.42%
EY 11.90 21.45 16.00 17.20 9.33 0.00 14.94 -3.31%
DY 0.00 0.00 10.91 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.58 0.61 0.75 1.17 0.00 1.21 -3.52%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/09/04 CAGR
Date 26/08/11 24/08/10 27/08/09 18/08/08 27/08/07 21/08/06 19/11/04 -
Price 0.17 0.12 0.10 0.15 0.19 0.28 0.16 -
P/RPS 0.36 0.31 0.34 0.35 0.63 0.00 0.47 -3.87%
P/EPS 7.14 5.08 5.68 5.81 9.69 0.00 6.30 1.87%
EY 14.00 19.67 17.60 17.20 10.32 0.00 15.88 -1.84%
DY 0.00 0.00 12.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.63 0.56 0.75 1.06 0.00 1.14 -4.93%

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