[KNM] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 332.33%
YoY- -86.04%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 493,899 1,986,427 1,411,296 923,710 489,614 2,394,593 1,782,024 -57.52%
PBT 23,251 46,499 26,583 5,739 2,947 11,293 60,588 -47.22%
Tax -9,614 -26,591 -12,692 2,621 -999 59,052 50,621 -
NP 13,637 19,908 13,891 8,360 1,948 70,345 111,209 -75.34%
-
NP to SH 14,172 23,450 15,938 9,615 2,224 72,283 113,011 -74.97%
-
Tax Rate 41.35% 57.19% 47.74% -45.67% 33.90% -522.91% -83.55% -
Total Cost 480,262 1,966,519 1,397,405 915,350 487,666 2,324,248 1,670,815 -56.47%
-
Net Worth 2,016,222 2,018,609 1,463,309 1,466,989 1,794,026 1,266,569 1,583,718 17.48%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 2,016,222 2,018,609 1,463,309 1,466,989 1,794,026 1,266,569 1,583,718 17.48%
NOSH 1,461,030 1,462,760 1,463,309 1,466,989 1,482,666 1,038,171 977,603 30.74%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 2.76% 1.00% 0.98% 0.91% 0.40% 2.94% 6.24% -
ROE 0.70% 1.16% 1.09% 0.66% 0.12% 5.71% 7.14% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 33.80 135.80 96.45 62.97 33.02 230.65 182.28 -67.51%
EPS 0.97 1.60 1.09 0.66 0.15 6.96 11.56 -80.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.38 1.00 1.00 1.21 1.22 1.62 -10.14%
Adjusted Per Share Value based on latest NOSH - 1,463,974
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 12.21 49.10 34.88 22.83 12.10 59.19 44.05 -57.52%
EPS 0.35 0.58 0.39 0.24 0.05 1.79 2.79 -74.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4983 0.4989 0.3617 0.3626 0.4434 0.313 0.3914 17.48%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.775 0.45 0.41 0.46 0.475 0.46 0.68 -
P/RPS 2.29 0.33 0.43 0.73 1.44 0.20 0.37 237.47%
P/EPS 79.90 28.07 37.64 70.18 316.67 6.61 5.88 470.34%
EY 1.25 3.56 2.66 1.42 0.32 15.14 17.00 -82.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.33 0.41 0.46 0.39 0.38 0.42 21.16%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 28/05/14 06/03/14 28/11/13 28/08/13 30/05/13 26/02/13 20/11/12 -
Price 0.755 0.685 0.445 0.395 0.585 0.465 0.48 -
P/RPS 2.23 0.50 0.46 0.63 1.77 0.20 0.26 319.55%
P/EPS 77.84 42.73 40.86 60.27 390.00 6.68 4.15 607.20%
EY 1.28 2.34 2.45 1.66 0.26 14.97 24.08 -85.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.50 0.45 0.40 0.48 0.38 0.30 49.84%

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