[KARYON] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 13.72%
YoY- 37.58%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 31/12/04 CAGR
Revenue 66,194 78,763 55,333 43,597 17,259 32.70%
PBT 3,128 5,748 3,474 3,399 1,377 18.85%
Tax -741 -1,330 -648 -448 -225 28.51%
NP 2,387 4,418 2,826 2,951 1,152 16.57%
-
NP to SH 2,387 4,418 2,826 2,951 1,152 16.57%
-
Tax Rate 23.69% 23.14% 18.65% 13.18% 16.34% -
Total Cost 63,807 74,345 52,507 40,646 16,107 33.61%
-
Net Worth 35,794 38,626 34,120 23,724 11,953 25.96%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 31/12/04 CAGR
Div 2,383 - - - - -
Div Payout % 99.84% - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 31/12/04 CAGR
Net Worth 35,794 38,626 34,120 23,724 11,953 25.96%
NOSH 198,857 183,934 179,583 131,805 85,384 19.47%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 31/12/04 CAGR
NP Margin 3.61% 5.61% 5.11% 6.77% 6.67% -
ROE 6.67% 11.44% 8.28% 12.44% 9.64% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 31/12/04 CAGR
RPS 33.29 42.82 30.81 33.08 20.21 11.07%
EPS 1.20 2.40 1.57 2.24 1.35 -2.44%
DPS 1.20 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.21 0.19 0.18 0.14 5.43%
Adjusted Per Share Value based on latest NOSH - 131,805
30/09/09 30/09/08 30/09/07 30/09/06 31/12/04 CAGR
RPS 13.91 16.56 11.63 9.16 3.63 32.68%
EPS 0.50 0.93 0.59 0.62 0.24 16.70%
DPS 0.50 0.00 0.00 0.00 0.00 -
NAPS 0.0752 0.0812 0.0717 0.0499 0.0251 25.98%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 31/12/04 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 31/12/04 -
Price 0.10 0.15 0.17 0.26 0.16 -
P/RPS 0.30 0.35 0.55 0.79 0.79 -18.43%
P/EPS 8.33 6.24 10.80 11.61 11.86 -7.16%
EY 12.00 16.01 9.26 8.61 8.43 7.71%
DY 11.98 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.71 0.89 1.44 1.14 -13.89%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 31/12/04 CAGR
Date 24/11/09 28/11/08 27/11/07 30/11/06 - -
Price 0.39 0.10 0.15 0.24 0.00 -
P/RPS 1.17 0.23 0.49 0.73 0.00 -
P/EPS 32.49 4.16 9.53 10.72 0.00 -
EY 3.08 24.02 10.49 9.33 0.00 -
DY 3.07 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 0.48 0.79 1.33 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