[KARYON] YoY Annualized Quarter Result on 30-Jun-2017 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
25-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
30-Jun-2017 [#1]
Profit Trend
QoQ- -4.09%
YoY- -20.66%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 CAGR
Revenue 87,732 150,792 157,492 155,008 132,952 124,116 136,688 -5.92%
PBT 732 9,388 10,540 10,772 13,732 7,276 14,072 -33.46%
Tax -536 -2,808 -2,540 -2,524 -3,336 -2,276 -3,168 -21.72%
NP 196 6,580 8,000 8,248 10,396 5,000 10,904 -42.53%
-
NP to SH 196 6,580 8,000 8,248 10,396 5,000 10,904 -42.53%
-
Tax Rate 73.22% 29.91% 24.10% 23.43% 24.29% 31.28% 22.51% -
Total Cost 87,536 144,212 149,492 146,760 122,556 119,116 125,784 -4.87%
-
Net Worth 104,656 99,899 99,899 90,385 80,871 79,545 75,722 4.56%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 CAGR
Div 5,708 - 5,708 - - - - -
Div Payout % 2,912.53% - 71.36% - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 CAGR
Net Worth 104,656 99,899 99,899 90,385 80,871 79,545 75,722 4.56%
NOSH 475,713 475,713 475,713 475,713 475,713 378,787 378,611 3.19%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 CAGR
NP Margin 0.22% 4.36% 5.08% 5.32% 7.82% 4.03% 7.98% -
ROE 0.19% 6.59% 8.01% 9.13% 12.86% 6.29% 14.40% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 CAGR
RPS 18.44 31.70 33.11 32.58 27.95 32.77 36.10 -8.84%
EPS 0.04 1.40 1.68 1.72 2.20 1.32 2.88 -44.53%
DPS 1.20 0.00 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.21 0.21 0.19 0.17 0.21 0.20 1.32%
Adjusted Per Share Value based on latest NOSH - 475,713
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 CAGR
RPS 18.61 31.99 33.41 32.89 28.21 26.33 29.00 -5.93%
EPS 0.04 1.40 1.70 1.75 2.21 1.06 2.31 -42.82%
DPS 1.21 0.00 1.21 0.00 0.00 0.00 0.00 -
NAPS 0.222 0.212 0.212 0.1918 0.1716 0.1688 0.1607 4.55%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/03/14 29/03/13 -
Price 0.165 0.12 0.165 0.275 0.165 0.43 0.185 -
P/RPS 0.89 0.38 0.50 0.84 0.59 1.31 0.51 7.97%
P/EPS 400.47 8.68 9.81 15.86 7.55 32.58 6.42 76.77%
EY 0.25 11.53 10.19 6.30 13.24 3.07 15.57 -43.41%
DY 7.27 0.00 7.27 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.57 0.79 1.45 0.97 2.05 0.93 -2.92%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 CAGR
Date 25/08/20 27/08/19 28/08/18 25/08/17 29/08/16 28/05/14 29/05/13 -
Price 0.255 0.12 0.21 0.265 0.18 0.385 0.215 -
P/RPS 1.38 0.38 0.63 0.81 0.64 1.17 0.60 12.16%
P/EPS 618.91 8.68 12.49 15.28 8.24 29.17 7.47 83.83%
EY 0.16 11.53 8.01 6.54 12.14 3.43 13.40 -45.68%
DY 4.71 0.00 5.71 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.57 1.00 1.39 1.06 1.83 1.08 0.98%

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