[KARYON] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 197.48%
YoY- 1.39%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 65,547 67,632 59,051 55,919 45,956 31,831 39,217 8.93%
PBT 2,416 6,140 4,223 3,894 3,555 2,533 3,079 -3.95%
Tax -974 -1,616 -1,264 -1,056 -756 -613 -705 5.53%
NP 1,442 4,524 2,959 2,838 2,799 1,920 2,374 -7.96%
-
NP to SH 1,442 4,524 2,959 2,838 2,799 1,920 2,374 -7.96%
-
Tax Rate 40.31% 26.32% 29.93% 27.12% 21.27% 24.20% 22.90% -
Total Cost 64,105 63,108 56,092 53,081 43,157 29,911 36,843 9.66%
-
Net Worth 79,689 76,033 63,169 50,082 45,068 39,272 36,806 13.73%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - 1,309 - -
Div Payout % - - - - - 68.18% - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 79,689 76,033 63,169 50,082 45,068 39,272 36,806 13.73%
NOSH 379,473 380,168 332,471 238,487 237,203 218,181 184,031 12.81%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.20% 6.69% 5.01% 5.08% 6.09% 6.03% 6.05% -
ROE 1.81% 5.95% 4.68% 5.67% 6.21% 4.89% 6.45% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 17.27 17.79 17.76 23.45 19.37 14.59 21.31 -3.44%
EPS 0.38 1.19 0.89 1.19 1.18 0.88 1.29 -18.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.60 0.00 -
NAPS 0.21 0.20 0.19 0.21 0.19 0.18 0.20 0.81%
Adjusted Per Share Value based on latest NOSH - 238,481
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 13.78 14.22 12.41 11.75 9.66 6.69 8.24 8.94%
EPS 0.30 0.95 0.62 0.60 0.59 0.40 0.50 -8.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.28 0.00 -
NAPS 0.1675 0.1598 0.1328 0.1053 0.0947 0.0826 0.0774 13.72%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.395 0.235 0.16 0.20 0.11 0.11 0.15 -
P/RPS 2.29 1.32 0.90 0.85 0.57 0.75 0.70 21.82%
P/EPS 103.95 19.75 17.98 16.81 9.32 12.50 11.63 44.03%
EY 0.96 5.06 5.56 5.95 10.73 8.00 8.60 -30.59%
DY 0.00 0.00 0.00 0.00 0.00 5.45 0.00 -
P/NAPS 1.88 1.18 0.84 0.95 0.58 0.61 0.75 16.54%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 28/08/12 26/08/11 24/08/10 27/08/09 18/08/08 -
Price 0.37 0.28 0.16 0.17 0.12 0.10 0.15 -
P/RPS 2.14 1.57 0.90 0.73 0.62 0.69 0.70 20.46%
P/EPS 97.37 23.53 17.98 14.29 10.17 11.36 11.63 42.47%
EY 1.03 4.25 5.56 7.00 9.83 8.80 8.60 -29.78%
DY 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
P/NAPS 1.76 1.40 0.84 0.81 0.63 0.56 0.75 15.26%

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