[KARYON] YoY TTM Result on 31-Mar-2005 [#4]

Stock
[KARYON] KARYON INDUSTRIES BHD
Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- 26.82%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KARYON's Result
KARYON's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Revenue 76,104 60,225 45,082 26,800 32.03%
PBT 3,358 4,335 2,968 1,829 17.55%
Tax -787 -788 -423 -368 22.43%
NP 2,571 3,547 2,545 1,461 16.23%
-
NP to SH 2,571 3,547 2,545 1,461 16.23%
-
Tax Rate 23.44% 18.18% 14.25% 20.12% -
Total Cost 73,533 56,678 42,537 25,339 32.79%
-
Net Worth 37,755 34,349 25,125 13,109 32.52%
Dividend
31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Net Worth 37,755 34,349 25,125 13,109 32.52%
NOSH 188,775 180,784 167,500 93,636 20.52%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/03/05 CAGR
NP Margin 3.38% 5.89% 5.65% 5.45% -
ROE 6.81% 10.33% 10.13% 11.14% -
Per Share
31/12/08 31/12/07 31/12/06 31/03/05 CAGR
RPS 40.31 33.31 26.91 28.62 9.54%
EPS 1.36 1.96 1.52 1.56 -3.58%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.20 0.19 0.15 0.14 9.96%
Adjusted Per Share Value based on latest NOSH - 93,636
31/12/08 31/12/07 31/12/06 31/03/05 CAGR
RPS 16.00 12.66 9.48 5.63 32.05%
EPS 0.54 0.75 0.53 0.31 15.92%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0794 0.0722 0.0528 0.0276 32.48%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Date 31/12/08 31/12/07 29/12/06 31/03/05 -
Price 0.11 0.16 0.25 0.19 -
P/RPS 0.27 0.48 0.93 0.66 -21.17%
P/EPS 8.08 8.15 16.45 12.18 -10.35%
EY 12.38 12.26 6.08 8.21 11.55%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.84 1.67 1.36 -21.41%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/03/05 CAGR
Date 25/02/09 27/02/08 28/02/07 - -
Price 0.14 0.15 0.28 0.00 -
P/RPS 0.35 0.45 1.04 0.00 -
P/EPS 10.28 7.65 18.43 0.00 -
EY 9.73 13.08 5.43 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 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