[KARYON] YoY Quarter Result on 31-Mar-2015

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015
Profit Trend
QoQ- 34.05%
YoY- 30.4%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/05 31/12/05 CAGR
Revenue 33,966 33,546 11,238 10,894 13.07%
PBT 2,217 1,698 672 706 13.16%
Tax -587 -482 -79 -99 21.21%
NP 1,630 1,216 593 607 11.26%
-
NP to SH 1,630 1,216 593 607 11.26%
-
Tax Rate 26.48% 28.39% 11.76% 14.02% -
Total Cost 32,336 32,330 10,645 10,287 13.17%
-
Net Worth 80,871 66,664 18,925 20,233 16.15%
Dividend
31/03/15 31/12/14 30/09/05 31/12/05 CAGR
Div - 1,666 - - -
Div Payout % - 137.06% - - -
Equity
31/03/15 31/12/14 30/09/05 31/12/05 CAGR
Net Worth 80,871 66,664 18,925 20,233 16.15%
NOSH 475,713 475,713 126,170 126,458 15.39%
Ratio Analysis
31/03/15 31/12/14 30/09/05 31/12/05 CAGR
NP Margin 4.80% 3.62% 5.28% 5.57% -
ROE 2.02% 1.82% 3.13% 3.00% -
Per Share
31/03/15 31/12/14 30/09/05 31/12/05 CAGR
RPS 7.14 8.05 8.91 8.61 -2.00%
EPS 0.34 0.29 0.47 0.48 -3.65%
DPS 0.00 0.40 0.00 0.00 -
NAPS 0.17 0.16 0.15 0.16 0.65%
Adjusted Per Share Value based on latest NOSH - 475,713
31/03/15 31/12/14 30/09/05 31/12/05 CAGR
RPS 7.21 7.12 2.38 2.31 13.09%
EPS 0.35 0.26 0.13 0.13 11.29%
DPS 0.00 0.35 0.00 0.00 -
NAPS 0.1716 0.1414 0.0402 0.0429 16.16%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/05 31/12/05 CAGR
Date 31/03/15 31/12/14 30/09/05 30/12/05 -
Price 0.225 0.23 0.21 0.17 -
P/RPS 3.15 2.86 2.36 1.97 5.20%
P/EPS 65.67 78.81 44.68 35.42 6.90%
EY 1.52 1.27 2.24 2.82 -6.46%
DY 0.00 1.74 0.00 0.00 -
P/NAPS 1.32 1.44 1.40 1.06 2.39%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/05 31/12/05 CAGR
Date 27/05/15 26/02/15 23/11/05 22/02/06 -
Price 0.21 0.235 0.21 0.20 -
P/RPS 2.94 2.92 2.36 2.32 2.59%
P/EPS 61.29 80.52 44.68 41.67 4.25%
EY 1.63 1.24 2.24 2.40 -4.09%
DY 0.00 1.70 0.00 0.00 -
P/NAPS 1.24 1.47 1.40 1.25 -0.08%

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