[KARYON] YoY Quarter Result on 30-Jun-2018 [#1]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Jun-2018 [#1]
Profit Trend
QoQ- -41.81%
YoY- -3.01%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 CAGR
Revenue 47,393 21,933 37,698 39,373 38,752 33,238 31,029 6.01%
PBT 3,983 183 2,347 2,635 2,693 3,433 1,819 11.40%
Tax -947 -134 -702 -635 -631 -834 -569 7.27%
NP 3,036 49 1,645 2,000 2,062 2,599 1,250 13.01%
-
NP to SH 3,036 49 1,645 2,000 2,062 2,599 1,250 13.01%
-
Tax Rate 23.78% 73.22% 29.91% 24.10% 23.43% 24.29% 31.28% -
Total Cost 44,357 21,884 36,053 37,373 36,690 30,639 29,779 5.64%
-
Net Worth 104,656 104,656 99,899 99,899 90,385 80,871 79,545 3.85%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 CAGR
Div - 1,427 - 1,427 - - - -
Div Payout % - 2,912.53% - 71.36% - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 CAGR
Net Worth 104,656 104,656 99,899 99,899 90,385 80,871 79,545 3.85%
NOSH 475,713 475,713 475,713 475,713 475,713 475,713 378,787 3.19%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 CAGR
NP Margin 6.41% 0.22% 4.36% 5.08% 5.32% 7.82% 4.03% -
ROE 2.90% 0.05% 1.65% 2.00% 2.28% 3.21% 1.57% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 CAGR
RPS 9.96 4.61 7.92 8.28 8.15 6.99 8.19 2.73%
EPS 0.64 0.01 0.35 0.42 0.43 0.55 0.33 9.55%
DPS 0.00 0.30 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.22 0.22 0.21 0.21 0.19 0.17 0.21 0.64%
Adjusted Per Share Value based on latest NOSH - 475,713
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 CAGR
RPS 10.06 4.65 8.00 8.35 8.22 7.05 6.58 6.02%
EPS 0.64 0.01 0.35 0.42 0.44 0.55 0.27 12.63%
DPS 0.00 0.30 0.00 0.30 0.00 0.00 0.00 -
NAPS 0.222 0.222 0.212 0.212 0.1918 0.1716 0.1688 3.84%
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 31/03/14 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 31/03/14 -
Price 0.255 0.165 0.12 0.165 0.275 0.165 0.43 -
P/RPS 2.56 3.58 1.51 1.99 3.38 2.36 5.25 -9.42%
P/EPS 39.96 1,601.89 34.70 39.25 63.44 30.20 130.30 -15.03%
EY 2.50 0.06 2.88 2.55 1.58 3.31 0.77 17.62%
DY 0.00 1.82 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 1.16 0.75 0.57 0.79 1.45 0.97 2.05 -7.54%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 31/03/14 CAGR
Date 26/08/21 25/08/20 27/08/19 28/08/18 25/08/17 29/08/16 28/05/14 -
Price 0.275 0.255 0.12 0.21 0.265 0.18 0.385 -
P/RPS 2.76 5.53 1.51 2.54 3.25 2.58 4.70 -7.07%
P/EPS 43.09 2,475.65 34.70 49.95 61.14 32.95 116.67 -12.82%
EY 2.32 0.04 2.88 2.00 1.64 3.04 0.86 14.65%
DY 0.00 1.18 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 1.25 1.16 0.57 1.00 1.39 1.06 1.83 -5.11%

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