[KNM] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -38.08%
YoY- -59.03%
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 1,559,103 1,566,493 1,513,022 1,493,204 1,839,575 1,897,410 1,929,420 -13.21%
PBT 46,510 66,136 17,140 996 138,114 292,018 380,504 -75.27%
Tax 75,963 86,684 90,948 159,176 119,733 -25,598 -46,210 -
NP 122,473 152,820 108,088 160,172 257,847 266,420 334,294 -48.70%
-
NP to SH 118,201 147,429 108,956 161,336 260,556 269,057 339,744 -50.43%
-
Tax Rate -163.33% -131.07% -530.62% -15,981.53% -86.69% 8.77% 12.14% -
Total Cost 1,436,630 1,413,673 1,404,934 1,333,032 1,581,728 1,630,990 1,595,126 -6.72%
-
Net Worth 1,691,647 1,731,376 1,606,905 1,779,441 7,926,131 1,931,222 1,887,466 -7.02%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 1,691,647 1,731,376 1,606,905 1,779,441 7,926,131 1,931,222 1,887,466 -7.02%
NOSH 983,515 3,934,946 3,919,280 3,954,313 3,943,348 3,941,269 3,932,222 -60.20%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.86% 9.76% 7.14% 10.73% 14.02% 14.04% 17.33% -
ROE 6.99% 8.52% 6.78% 9.07% 3.29% 13.93% 18.00% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 158.52 39.81 38.60 37.76 46.65 48.14 49.07 118.06%
EPS 12.02 3.75 2.78 4.08 26.29 6.83 8.64 24.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 0.44 0.41 0.45 2.01 0.49 0.48 133.62%
Adjusted Per Share Value based on latest NOSH - 3,954,313
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 38.54 38.72 37.40 36.91 45.47 46.90 47.69 -13.20%
EPS 2.92 3.64 2.69 3.99 6.44 6.65 8.40 -50.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4181 0.4279 0.3972 0.4398 1.9591 0.4773 0.4665 -7.02%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 2.84 1.82 2.04 2.88 3.08 2.98 3.36 -
P/RPS 1.79 4.57 5.28 7.63 6.60 6.19 6.85 -59.02%
P/EPS 23.63 48.58 73.38 70.59 46.61 43.65 38.89 -28.19%
EY 4.23 2.06 1.36 1.42 2.15 2.29 2.57 39.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 4.14 4.98 6.40 1.53 6.08 7.00 -61.74%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 24/11/10 30/08/10 25/05/10 25/02/10 26/11/09 27/08/09 -
Price 2.83 1.74 1.94 1.92 3.22 3.04 3.08 -
P/RPS 1.79 4.37 5.03 5.08 6.90 6.31 6.28 -56.59%
P/EPS 23.55 46.44 69.78 47.06 48.73 44.53 35.65 -24.09%
EY 4.25 2.15 1.43 2.13 2.05 2.25 2.81 31.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 3.95 4.73 4.27 1.60 6.20 6.42 -59.47%

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