[KAREX] YoY Cumulative Quarter Result on 30-Jun-2018 [#4]

Stock
[KAREX] KAREX BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 16.82%
YoY- -63.85%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 419,816 395,067 379,924 408,014 361,452 343,617 298,094 5.86%
PBT -534 5,647 3,804 14,278 37,049 79,350 73,282 -
Tax 680 -2,328 -747 -4,090 -8,243 -12,927 -13,552 -
NP 146 3,319 3,057 10,188 28,806 66,423 59,730 -63.26%
-
NP to SH -1,020 228 2,533 10,103 27,946 66,685 59,553 -
-
Tax Rate - 41.23% 19.64% 28.65% 22.25% 16.29% 18.49% -
Total Cost 419,670 391,748 376,867 397,826 332,646 277,194 238,364 9.87%
-
Net Worth 463,522 481,139 491,163 481,139 501,187 481,139 406,758 2.19%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - 5,011 10,023 - - - -
Div Payout % - - 197.86% 99.22% - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 463,522 481,139 491,163 481,139 501,187 481,139 406,758 2.19%
NOSH 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 625,782 9.05%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 0.03% 0.84% 0.80% 2.50% 7.97% 19.33% 20.04% -
ROE -0.22% 0.05% 0.52% 2.10% 5.58% 13.86% 14.64% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 39.85 39.41 37.90 40.70 36.06 34.28 47.64 -2.92%
EPS -0.10 0.02 0.25 1.01 2.79 6.65 6.34 -
DPS 0.00 0.00 0.50 1.00 0.00 0.00 0.00 -
NAPS 0.44 0.48 0.49 0.48 0.50 0.48 0.65 -6.29%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 39.85 37.50 36.06 38.73 34.31 32.62 28.30 5.86%
EPS -0.10 0.02 0.24 0.96 2.65 6.33 5.65 -
DPS 0.00 0.00 0.48 0.95 0.00 0.00 0.00 -
NAPS 0.44 0.4567 0.4662 0.4567 0.4758 0.4567 0.3861 2.19%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.53 0.485 0.545 0.82 1.70 2.41 3.07 -
P/RPS 1.33 1.23 1.44 2.01 4.71 7.03 6.44 -23.09%
P/EPS -547.39 2,132.25 215.67 81.36 60.98 36.23 32.26 -
EY -0.18 0.05 0.46 1.23 1.64 2.76 3.10 -
DY 0.00 0.00 0.92 1.22 0.00 0.00 0.00 -
P/NAPS 1.20 1.01 1.11 1.71 3.40 5.02 4.72 -20.39%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 29/09/21 24/08/20 28/08/19 28/08/18 29/08/17 30/08/16 25/08/15 -
Price 0.445 1.07 0.495 0.735 1.46 2.42 3.22 -
P/RPS 1.12 2.71 1.31 1.81 4.05 7.06 6.76 -25.86%
P/EPS -459.60 4,704.13 195.88 72.92 52.37 36.38 33.84 -
EY -0.22 0.02 0.51 1.37 1.91 2.75 2.96 -
DY 0.00 0.00 1.01 1.36 0.00 0.00 0.00 -
P/NAPS 1.01 2.23 1.01 1.53 2.92 5.04 4.95 -23.25%

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