[KNM] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
07-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 140,884 118,156 110,668 120,996 0 0 0 -
PBT 18,612 34,223 38,346 14,436 0 0 0 -
Tax -6,304 -5,000 -2,312 -12,688 0 0 0 -
NP 12,308 29,223 36,034 1,748 0 0 0 -
-
NP to SH 12,308 29,223 36,034 10,906 0 0 0 -
-
Tax Rate 33.87% 14.61% 6.03% 87.89% - - - -
Total Cost 128,576 88,933 74,633 119,248 0 0 0 -
-
Net Worth 81,760 52,398 39,791 306,019 0 0 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 81,760 52,398 39,791 306,019 0 0 0 -
NOSH 43,957 29,272 22,868 162,776 0 0 0 -
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 8.74% 24.73% 32.56% 1.44% 0.00% 0.00% 0.00% -
ROE 15.05% 55.77% 90.56% 3.56% 0.00% 0.00% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 320.50 403.64 483.93 74.33 0.00 0.00 0.00 -
EPS 28.00 99.83 157.57 6.70 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.79 1.74 1.88 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 162,776
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 3.48 2.92 2.74 2.99 0.00 0.00 0.00 -
EPS 0.30 0.72 0.89 0.27 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0202 0.013 0.0098 0.0756 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 - - - - -
Price 2.09 2.14 2.07 0.00 0.00 0.00 0.00 -
P/RPS 0.65 0.53 0.43 0.00 0.00 0.00 0.00 -
P/EPS 7.46 2.14 1.31 0.00 0.00 0.00 0.00 -
EY 13.40 46.65 76.12 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.20 1.19 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 25/05/04 27/02/04 19/11/03 07/08/03 - - - -
Price 2.12 2.00 2.15 0.00 0.00 0.00 0.00 -
P/RPS 0.66 0.50 0.44 0.00 0.00 0.00 0.00 -
P/EPS 7.57 2.00 1.36 0.00 0.00 0.00 0.00 -
EY 13.21 49.92 73.29 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.12 1.24 0.00 0.00 0.00 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