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

Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 97.48%
YoY- 30.2%
Quarter Report
View:
Show?
Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 34,518 33,460 30,426 30,054 23,497 17,446 21,072 8.56%
PBT 597 2,622 2,211 2,634 1,711 1,809 1,841 -17.10%
Tax -405 -824 -778 -750 -264 -480 -426 -0.83%
NP 192 1,798 1,433 1,884 1,447 1,329 1,415 -28.30%
-
NP to SH 192 1,798 1,433 1,884 1,447 1,329 1,415 -28.30%
-
Tax Rate 67.84% 31.43% 35.19% 28.47% 15.43% 26.53% 23.14% -
Total Cost 34,326 31,662 28,993 28,170 22,050 16,117 19,657 9.73%
-
Net Worth 80,639 76,510 68,067 50,081 45,070 35,704 37,733 13.48%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - 1,190 - -
Div Payout % - - - - - 89.55% - -
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 80,639 76,510 68,067 50,081 45,070 35,704 37,733 13.48%
NOSH 383,999 382,553 358,249 238,481 237,213 198,358 188,666 12.56%
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 0.56% 5.37% 4.71% 6.27% 6.16% 7.62% 6.72% -
ROE 0.24% 2.35% 2.11% 3.76% 3.21% 3.72% 3.75% -
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 8.99 8.75 8.49 12.60 9.91 8.80 11.17 -3.55%
EPS 0.05 0.47 0.40 0.79 0.61 0.67 0.75 -36.30%
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 7.26 7.03 6.40 6.32 4.94 3.67 4.43 8.57%
EPS 0.04 0.38 0.30 0.40 0.30 0.28 0.30 -28.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.25 0.00 -
NAPS 0.1695 0.1608 0.1431 0.1053 0.0947 0.0751 0.0793 13.49%
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 4.39 2.69 1.88 1.59 1.11 1.25 1.34 21.85%
P/EPS 790.00 50.00 40.00 25.32 18.03 16.42 20.00 84.49%
EY 0.13 2.00 2.50 3.95 5.55 6.09 5.00 -45.55%
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 4.12 3.20 1.88 1.35 1.21 1.14 1.34 20.57%
P/EPS 740.00 59.57 40.00 21.52 19.67 14.93 20.00 82.49%
EY 0.14 1.68 2.50 4.65 5.08 6.70 5.00 -44.87%
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