[KARYON] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -13.76%
YoY- 15.84%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Revenue 71,128 76,104 60,225 45,082 26,800 22.78%
PBT 5,494 3,358 4,335 2,968 1,829 26.01%
Tax -1,492 -787 -788 -423 -368 34.22%
NP 4,002 2,571 3,547 2,545 1,461 23.59%
-
NP to SH 4,002 2,571 3,547 2,545 1,461 23.59%
-
Tax Rate 27.16% 23.44% 18.18% 14.25% 20.12% -
Total Cost 67,126 73,533 56,678 42,537 25,339 22.73%
-
Net Worth 40,064 37,755 34,349 25,125 13,109 26.47%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Div 3,718 - - - - -
Div Payout % 92.92% - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Net Worth 40,064 37,755 34,349 25,125 13,109 26.47%
NOSH 222,580 188,775 180,784 167,500 93,636 19.96%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
NP Margin 5.63% 3.38% 5.89% 5.65% 5.45% -
ROE 9.99% 6.81% 10.33% 10.13% 11.14% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
RPS 31.96 40.31 33.31 26.91 28.62 2.34%
EPS 1.80 1.36 1.96 1.52 1.56 3.05%
DPS 1.67 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.20 0.19 0.15 0.14 5.42%
Adjusted Per Share Value based on latest NOSH - 167,500
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
RPS 14.95 16.00 12.66 9.48 5.63 22.79%
EPS 0.84 0.54 0.75 0.53 0.31 23.31%
DPS 0.78 0.00 0.00 0.00 0.00 -
NAPS 0.0842 0.0794 0.0722 0.0528 0.0276 26.42%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 31/03/05 -
Price 0.11 0.11 0.16 0.25 0.19 -
P/RPS 0.34 0.27 0.48 0.93 0.66 -13.01%
P/EPS 6.12 8.08 8.15 16.45 12.18 -13.47%
EY 16.35 12.38 12.26 6.08 8.21 15.58%
DY 15.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.55 0.84 1.67 1.36 -15.51%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Date 23/02/10 25/02/09 27/02/08 28/02/07 - -
Price 0.12 0.14 0.15 0.28 0.00 -
P/RPS 0.38 0.35 0.45 1.04 0.00 -
P/EPS 6.67 10.28 7.65 18.43 0.00 -
EY 14.98 9.73 13.08 5.43 0.00 -
DY 13.92 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.70 0.79 1.87 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