[KAREX] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[KAREX] KAREX BERHAD
Announcement Date
21-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 2571.77%
YoY- 3663.41%
Quarter Report
Latest QR
Upcoming QR
KAREX's Result
KAREX's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 97,566 96,579 76,998 82,175 0 -
PBT 13,399 26,974 19,408 14,940 -317 -
Tax -3,068 -4,761 -4,717 -3,644 0 -
NP 10,331 22,213 14,691 11,296 -317 -
-
NP to SH 10,007 22,649 14,547 11,296 -317 -
-
Tax Rate 22.90% 17.65% 24.30% 24.39% - -
Total Cost 87,235 74,366 62,307 70,879 317 306.90%
-
Net Worth 491,163 467,774 243,125 188,266 0 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 491,163 467,774 243,125 188,266 0 -
NOSH 1,002,375 668,250 405,208 254,414 0 -
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 10.59% 23.00% 19.08% 13.75% 0.00% -
ROE 2.04% 4.84% 5.98% 6.00% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.73 14.45 19.00 32.30 0.00 -
EPS 1.00 3.39 3.59 4.44 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.70 0.60 0.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 254,414
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.26 9.17 7.31 7.80 0.00 -
EPS 0.95 2.15 1.38 1.07 -0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4662 0.444 0.2308 0.1787 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 - -
Price 2.36 4.13 3.38 4.17 0.00 -
P/RPS 24.25 28.58 17.79 12.91 0.00 -
P/EPS 236.40 121.85 94.15 93.92 0.00 -
EY 0.42 0.82 1.06 1.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.82 5.90 5.63 5.64 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 24/02/17 24/02/16 26/02/15 21/02/14 - -
Price 2.34 4.06 4.05 4.31 0.00 -
P/RPS 24.04 28.09 21.31 13.34 0.00 -
P/EPS 234.39 119.79 112.81 97.07 0.00 -
EY 0.43 0.83 0.89 1.03 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.78 5.80 6.75 5.82 0.00 -

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