[KAREX] YoY Quarter Result on 30-Jun-2018 [#4]

Stock
[KAREX] KAREX BERHAD
Announcement Date
28-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 14.75%
YoY- -49.83%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX'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 30/06/15 CAGR
Revenue 106,724 91,090 89,100 93,416 91,633 82,722 79,568 5.01%
PBT -7,794 4,261 63 2,774 3,800 14,059 20,202 -
Tax 2,695 -1,636 -504 -1,169 -792 -2,016 -3,244 -
NP -5,099 2,625 -441 1,605 3,008 12,043 16,958 -
-
NP to SH -5,099 1,426 -1,006 1,455 2,900 12,117 16,965 -
-
Tax Rate - 38.39% 800.00% 42.14% 20.84% 14.34% 16.06% -
Total Cost 111,823 88,465 89,541 91,811 88,625 70,679 62,610 10.13%
-
Net Worth 463,522 481,139 491,163 481,139 501,187 481,139 434,049 1.09%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 463,522 481,139 491,163 481,139 501,187 481,139 434,049 1.09%
NOSH 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 1,002,375 667,769 7.88%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin -4.78% 2.88% -0.49% 1.72% 3.28% 14.56% 21.31% -
ROE -1.10% 0.30% -0.20% 0.30% 0.58% 2.52% 3.91% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 10.13 9.09 8.89 9.32 9.14 8.25 11.92 -2.67%
EPS -0.48 0.14 -0.10 0.15 0.29 1.21 1.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.48 0.49 0.48 0.50 0.48 0.65 -6.29%
Adjusted Per Share Value based on latest NOSH - 1,002,375
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 10.13 8.65 8.46 8.87 8.70 7.85 7.55 5.01%
EPS -0.48 0.14 -0.10 0.14 0.28 1.15 1.61 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.44 0.4567 0.4662 0.4567 0.4758 0.4567 0.412 1.10%
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 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 0.53 0.485 0.545 0.82 1.70 2.41 3.07 -
P/RPS 5.23 5.34 6.13 8.80 18.60 29.20 25.76 -23.31%
P/EPS -109.50 340.92 -543.04 564.91 587.60 199.37 120.84 -
EY -0.91 0.29 -0.18 0.18 0.17 0.50 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.01 1.11 1.71 3.40 5.02 4.72 -20.39%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 29/09/21 24/08/20 28/08/19 28/08/18 29/08/17 30/08/16 25/08/15 -
Price 0.445 1.07 0.495 0.735 1.46 2.42 3.22 -
P/RPS 4.39 11.77 5.57 7.89 15.97 29.32 27.02 -26.11%
P/EPS -91.94 752.13 -493.22 506.35 504.64 200.19 126.74 -
EY -1.09 0.13 -0.20 0.20 0.20 0.50 0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 2.23 1.01 1.53 2.92 5.04 4.95 -23.25%

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