[KARYON] YoY Quarter Result on 30-Jun-2016 [#1]

Announcement Date
29-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2017
Quarter
30-Jun-2016 [#1]
Profit Trend
QoQ- 355.56%
YoY- 90.26%
View:
Show?
Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 CAGR
Revenue 37,698 39,373 38,752 33,238 31,029 34,172 28,625 3.86%
PBT 2,347 2,635 2,693 3,433 1,819 3,518 2,012 2.14%
Tax -702 -635 -631 -834 -569 -792 -486 5.20%
NP 1,645 2,000 2,062 2,599 1,250 2,726 1,526 1.04%
-
NP to SH 1,645 2,000 2,062 2,599 1,250 2,726 1,526 1.04%
-
Tax Rate 29.91% 24.10% 23.43% 24.29% 31.28% 22.51% 24.16% -
Total Cost 36,053 37,373 36,690 30,639 29,779 31,446 27,099 4.01%
-
Net Worth 99,899 99,899 90,385 80,871 79,545 75,722 54,705 8.65%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 CAGR
Div - 1,427 - - - - - -
Div Payout % - 71.36% - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 99,899 99,899 90,385 80,871 79,545 75,722 54,705 8.65%
NOSH 475,713 475,713 475,713 475,713 378,787 378,611 287,924 7.16%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 4.36% 5.08% 5.32% 7.82% 4.03% 7.98% 5.33% -
ROE 1.65% 2.00% 2.28% 3.21% 1.57% 3.60% 2.79% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 CAGR
RPS 7.92 8.28 8.15 6.99 8.19 9.03 9.94 -3.08%
EPS 0.35 0.42 0.43 0.55 0.33 0.72 0.53 -5.56%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.19 0.17 0.21 0.20 0.19 1.38%
Adjusted Per Share Value based on latest NOSH - 475,713
30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 CAGR
RPS 7.92 8.28 8.15 6.99 6.52 7.18 6.02 3.85%
EPS 0.35 0.42 0.43 0.55 0.26 0.57 0.32 1.24%
DPS 0.00 0.30 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.19 0.17 0.1672 0.1592 0.115 8.65%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 31/03/14 29/03/13 30/03/12 -
Price 0.12 0.165 0.275 0.165 0.43 0.185 0.18 -
P/RPS 1.51 1.99 3.38 2.36 5.25 2.05 1.81 -2.46%
P/EPS 34.70 39.25 63.44 30.20 130.30 25.69 33.96 0.29%
EY 2.88 2.55 1.58 3.31 0.77 3.89 2.94 -0.28%
DY 0.00 1.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.79 1.45 0.97 2.05 0.93 0.95 -6.80%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 31/03/13 31/03/12 CAGR
Date 27/08/19 28/08/18 25/08/17 29/08/16 28/05/14 29/05/13 25/05/12 -
Price 0.12 0.21 0.265 0.18 0.385 0.215 0.16 -
P/RPS 1.51 2.54 3.25 2.58 4.70 2.38 1.61 -0.88%
P/EPS 34.70 49.95 61.14 32.95 116.67 29.86 30.19 1.93%
EY 2.88 2.00 1.64 3.04 0.86 3.35 3.31 -1.90%
DY 0.00 1.43 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 1.00 1.39 1.06 1.83 1.08 0.84 -5.20%

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