[KAREX] YoY Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
30-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 38.04%
YoY- -54.1%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 303,977 290,824 314,598 269,819 260,895 218,526 156,791 11.65%
PBT 1,386 3,741 11,504 33,249 65,291 53,080 27,943 -39.35%
Tax -692 -243 -2,921 -7,451 -10,911 -10,308 -5,561 -29.32%
NP 694 3,498 8,583 25,798 54,380 42,772 22,382 -43.92%
-
NP to SH -1,199 3,539 8,648 25,046 54,568 42,588 22,382 -
-
Tax Rate 49.93% 6.50% 25.39% 22.41% 16.71% 19.42% 19.90% -
Total Cost 303,283 287,326 306,015 244,021 206,515 175,754 134,409 14.51%
-
Net Worth 471,116 491,163 481,139 491,163 701,662 569,063 94,777 30.60%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 5,011 5,011 - - - - - -
Div Payout % 0.00% 141.62% - - - - - -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 471,116 491,163 481,139 491,163 701,662 569,063 94,777 30.60%
NOSH 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 611,896 182,263 32.82%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 0.23% 1.20% 2.73% 9.56% 20.84% 19.57% 14.28% -
ROE -0.25% 0.72% 1.80% 5.10% 7.78% 7.48% 23.62% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 30.33 29.01 31.39 26.92 26.03 35.71 86.02 -15.93%
EPS -0.12 0.35 0.86 2.50 5.44 6.96 12.28 -
DPS 0.50 0.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.49 0.48 0.49 0.70 0.93 0.52 -1.66%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 28.86 27.61 29.86 25.61 24.77 20.74 14.88 11.66%
EPS -0.11 0.34 0.82 2.38 5.18 4.04 2.12 -
DPS 0.48 0.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4472 0.4662 0.4567 0.4662 0.6661 0.5402 0.09 30.59%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.415 0.445 0.81 2.16 3.80 4.59 3.19 -
P/RPS 1.37 1.53 2.58 8.02 14.60 12.85 3.71 -15.28%
P/EPS -346.94 126.04 93.89 86.45 69.80 65.95 25.98 -
EY -0.29 0.79 1.07 1.16 1.43 1.52 3.85 -
DY 1.20 1.12 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.91 1.69 4.41 5.43 4.94 6.13 -27.61%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 29/05/20 30/05/19 31/05/18 30/05/17 27/05/16 28/05/15 23/05/14 -
Price 0.605 0.53 0.56 2.05 2.32 3.05 3.13 -
P/RPS 2.00 1.83 1.78 7.62 8.91 8.54 3.64 -9.49%
P/EPS -505.79 150.12 64.91 82.04 42.62 43.82 25.49 -
EY -0.20 0.67 1.54 1.22 2.35 2.28 3.92 -
DY 0.83 0.94 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.08 1.17 4.18 3.31 3.28 6.02 -22.62%

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