[KNM] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -380.21%
YoY- -148.44%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 1,442,812 1,180,125 1,022,691 803,595 477,214 231,237 1,324,148 5.90%
PBT -790,014 -717,590 -634,731 -6,150 13,921 -1,162 84,286 -
Tax -24,335 -14,682 -21,952 -22,962 -8,877 -3,000 -21,438 8.84%
NP -814,349 -732,272 -656,683 -29,112 5,044 -4,162 62,848 -
-
NP to SH -764,593 -690,212 -601,476 -23,958 8,550 -2,009 70,471 -
-
Tax Rate - - - - 63.77% - 25.43% -
Total Cost 2,257,161 1,912,397 1,679,374 832,707 472,170 235,399 1,261,300 47.55%
-
Net Worth 912,194 989,553 1,050,941 1,668,348 1,642,219 1,809,234 1,609,470 -31.58%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 912,194 989,553 1,050,941 1,668,348 1,642,219 1,809,234 1,609,470 -31.58%
NOSH 3,678,263 3,677,870 3,677,302 3,328,041 3,320,404 3,293,276 2,992,575 14.78%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin -56.44% -62.05% -64.21% -3.62% 1.06% -1.80% 4.75% -
ROE -83.82% -69.75% -57.23% -1.44% 0.52% -0.11% 4.38% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 41.12 34.58 31.14 25.53 15.98 7.67 49.36 -11.49%
EPS -21.79 -20.23 -18.31 -0.76 0.29 -0.07 2.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.26 0.29 0.32 0.53 0.55 0.60 0.60 -42.82%
Adjusted Per Share Value based on latest NOSH - 3,328,041
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 35.66 29.17 25.28 19.86 11.79 5.72 32.73 5.89%
EPS -18.90 -17.06 -14.87 -0.59 0.21 -0.05 1.74 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2255 0.2446 0.2598 0.4124 0.4059 0.4472 0.3978 -31.57%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 0.125 0.155 0.15 0.23 0.175 0.19 0.205 -
P/RPS 0.30 0.45 0.48 0.90 1.09 2.48 0.42 -20.14%
P/EPS -0.57 -0.77 -0.82 -30.22 61.11 -285.18 7.80 -
EY -174.34 -130.50 -122.10 -3.31 1.64 -0.35 12.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.53 0.47 0.43 0.32 0.32 0.34 25.92%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/08/22 30/05/22 03/03/22 24/11/21 27/08/21 31/05/21 24/02/21 -
Price 0.115 0.155 0.165 0.17 0.26 0.17 0.195 -
P/RPS 0.28 0.45 0.53 0.67 1.63 2.22 0.40 -21.21%
P/EPS -0.53 -0.77 -0.90 -22.34 90.80 -255.16 7.42 -
EY -189.50 -130.50 -111.00 -4.48 1.10 -0.39 13.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.53 0.52 0.32 0.47 0.28 0.33 21.20%

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