[KAREX] YoY Quarter Result on 30-Sep-2021 [#1]

Stock
[KAREX] KAREX BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 115.08%
YoY- -82.75%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 129,509 145,027 95,984 101,733 95,730 92,158 107,591 3.13%
PBT 7,172 2,821 1,169 7,013 261 2,388 5,186 5.54%
Tax -1,916 -528 -400 -1,805 -106 -615 -1,003 11.38%
NP 5,256 2,293 769 5,208 155 1,773 4,183 3.87%
-
NP to SH 5,256 2,293 769 4,458 -167 1,978 4,213 3.75%
-
Tax Rate 26.72% 18.72% 34.22% 25.74% 40.61% 25.75% 19.34% -
Total Cost 124,253 142,734 95,215 96,525 95,575 90,385 103,408 3.10%
-
Net Worth 484,591 463,522 463,522 481,139 491,163 491,163 501,187 -0.55%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 5,267 - - - - 5,011 - -
Div Payout % 100.22% - - - - 253.38% - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 484,591 463,522 463,522 481,139 491,163 491,163 501,187 -0.55%
NOSH 1,053,460 1,053,460 1,053,460 1,002,375 1,002,375 1,002,375 1,002,375 0.83%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.06% 1.58% 0.80% 5.12% 0.16% 1.92% 3.89% -
ROE 1.08% 0.49% 0.17% 0.93% -0.03% 0.40% 0.84% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.29 13.77 9.11 10.15 9.55 9.19 10.73 2.28%
EPS 0.50 0.22 0.07 0.44 -0.02 0.20 0.42 2.94%
DPS 0.50 0.00 0.00 0.00 0.00 0.50 0.00 -
NAPS 0.46 0.44 0.44 0.48 0.49 0.49 0.50 -1.37%
Adjusted Per Share Value based on latest NOSH - 1,053,460
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 12.29 13.77 9.11 9.66 9.09 8.75 10.21 3.13%
EPS 0.50 0.22 0.07 0.42 -0.02 0.19 0.40 3.78%
DPS 0.50 0.00 0.00 0.00 0.00 0.48 0.00 -
NAPS 0.46 0.44 0.44 0.4567 0.4662 0.4662 0.4758 -0.56%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.56 0.36 0.425 0.70 0.425 0.775 1.51 -
P/RPS 4.56 2.62 4.66 6.90 4.45 8.43 14.07 -17.11%
P/EPS 112.24 165.39 582.21 157.39 -2,550.95 392.74 359.27 -17.61%
EY 0.89 0.60 0.17 0.64 -0.04 0.25 0.28 21.24%
DY 0.89 0.00 0.00 0.00 0.00 0.65 0.00 -
P/NAPS 1.22 0.82 0.97 1.46 0.87 1.58 3.02 -14.01%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 24/11/23 25/11/22 26/11/21 23/11/20 28/11/19 26/11/18 24/11/17 -
Price 0.67 0.565 0.425 0.875 0.45 0.59 1.50 -
P/RPS 5.45 4.10 4.66 8.62 4.71 6.42 13.97 -14.51%
P/EPS 134.29 259.57 582.21 196.74 -2,701.01 298.99 356.89 -15.02%
EY 0.74 0.39 0.17 0.51 -0.04 0.33 0.28 17.57%
DY 0.75 0.00 0.00 0.00 0.00 0.85 0.00 -
P/NAPS 1.46 1.28 0.97 1.82 0.92 1.20 3.00 -11.30%

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