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

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -84.52%
YoY- -59.03%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative 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 1,174,870 756,511 373,301 1,839,575 1,423,058 964,710 37.59%
PBT 46,510 49,602 8,570 249 138,114 219,014 190,252 -60.80%
Tax 75,963 65,013 45,474 39,794 119,733 -19,199 -23,105 -
NP 122,473 114,615 54,044 40,043 257,847 199,815 167,147 -18.67%
-
NP to SH 118,201 110,572 54,478 40,334 260,556 201,793 169,872 -21.42%
-
Tax Rate -163.33% -131.07% -530.62% -15,981.53% -86.69% 8.77% 12.14% -
Total Cost 1,436,630 1,060,255 702,467 333,258 1,581,728 1,223,243 797,563 47.88%
-
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% 6.39% 3.39% 2.27% 3.29% 10.45% 9.00% -
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 29.86 19.30 9.44 46.65 36.11 24.53 245.76%
EPS 12.02 2.81 1.39 1.02 26.29 5.12 4.32 97.45%
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 29.04 18.70 9.23 45.47 35.17 23.84 37.62%
EPS 2.92 2.73 1.35 1.00 6.44 4.99 4.20 -21.46%
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 6.10 10.57 30.51 6.60 8.25 13.70 -74.15%
P/EPS 23.63 64.77 146.76 282.35 46.61 58.20 77.78 -54.70%
EY 4.23 1.54 0.68 0.35 2.15 1.72 1.29 120.23%
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 5.83 10.05 20.34 6.90 8.42 12.55 -72.60%
P/EPS 23.55 61.92 139.57 188.24 48.73 59.38 71.30 -52.12%
EY 4.25 1.61 0.72 0.53 2.05 1.68 1.40 109.23%
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