[KAREX] YoY Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock
[KAREX] KAREX BERHAD
Announcement Date
29-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -1744.62%
YoY- -133.88%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 397,201 298,988 313,092 303,977 290,824 314,598 269,819 6.65%
PBT 9,592 -3,627 7,260 1,386 3,741 11,504 33,249 -18.70%
Tax -3,054 837 -2,015 -692 -243 -2,921 -7,451 -13.80%
NP 6,538 -2,790 5,245 694 3,498 8,583 25,798 -20.44%
-
NP to SH 6,538 -2,790 4,079 -1,199 3,539 8,648 25,046 -20.04%
-
Tax Rate 31.84% - 27.75% 49.93% 6.50% 25.39% 22.41% -
Total Cost 390,663 301,778 307,847 303,283 287,326 306,015 244,021 8.15%
-
Net Worth 463,522 463,522 474,057 471,116 491,163 481,139 491,163 -0.96%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - 5,011 5,011 - - -
Div Payout % - - - 0.00% 141.62% - - -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 463,522 463,522 474,057 471,116 491,163 481,139 491,163 -0.96%
NOSH 1,053,460 1,053,460 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 0.83%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 1.65% -0.93% 1.68% 0.23% 1.20% 2.73% 9.56% -
ROE 1.41% -0.60% 0.86% -0.25% 0.72% 1.80% 5.10% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 37.70 28.38 29.72 30.33 29.01 31.39 26.92 5.77%
EPS 0.62 -0.26 0.40 -0.12 0.35 0.86 2.50 -20.72%
DPS 0.00 0.00 0.00 0.50 0.50 0.00 0.00 -
NAPS 0.44 0.44 0.45 0.47 0.49 0.48 0.49 -1.77%
Adjusted Per Share Value based on latest NOSH - 1,002,375
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 37.70 28.38 29.72 28.86 27.61 29.86 25.61 6.65%
EPS 0.62 -0.26 0.40 -0.11 0.34 0.82 2.38 -20.07%
DPS 0.00 0.00 0.00 0.48 0.48 0.00 0.00 -
NAPS 0.44 0.44 0.45 0.4472 0.4662 0.4567 0.4662 -0.95%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.66 0.40 0.625 0.415 0.445 0.81 2.16 -
P/RPS 1.75 1.41 2.10 1.37 1.53 2.58 8.02 -22.40%
P/EPS 106.35 -151.03 161.42 -346.94 126.04 93.89 86.45 3.51%
EY 0.94 -0.66 0.62 -0.29 0.79 1.07 1.16 -3.44%
DY 0.00 0.00 0.00 1.20 1.12 0.00 0.00 -
P/NAPS 1.50 0.91 1.39 0.88 0.91 1.69 4.41 -16.44%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 26/05/23 27/05/22 24/05/21 29/05/20 30/05/19 31/05/18 30/05/17 -
Price 0.62 0.395 0.63 0.605 0.53 0.56 2.05 -
P/RPS 1.64 1.39 2.12 2.00 1.83 1.78 7.62 -22.57%
P/EPS 99.90 -149.15 162.71 -505.79 150.12 64.91 82.04 3.33%
EY 1.00 -0.67 0.61 -0.20 0.67 1.54 1.22 -3.25%
DY 0.00 0.00 0.00 0.83 0.94 0.00 0.00 -
P/NAPS 1.41 0.90 1.40 1.29 1.08 1.17 4.18 -16.55%

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