[KNM] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 199.99%
YoY- 498.78%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 262,223 248,009 251,745 234,893 174,340 97,605 104,904 84.28%
PBT 44,861 12,912 41,257 64,902 28,473 14,843 14,192 115.53%
Tax -5,365 11,716 -7,288 -6,087 -7,697 -3,592 -3,113 43.79%
NP 39,496 24,628 33,969 58,815 20,776 11,251 11,079 133.54%
-
NP to SH 38,318 25,020 28,262 59,417 19,806 11,251 11,079 128.87%
-
Tax Rate 11.96% -90.74% 17.66% 9.38% 27.03% 24.20% 21.93% -
Total Cost 222,727 223,381 217,776 176,078 153,564 86,354 93,825 78.04%
-
Net Worth 426,042 244,854 344,541 238,150 176,919 155,237 141,434 108.71%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 426,042 244,854 344,541 238,150 176,919 155,237 141,434 108.71%
NOSH 258,207 244,854 240,937 150,728 149,931 147,844 147,327 45.41%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 15.06% 9.93% 13.49% 25.04% 11.92% 11.53% 10.56% -
ROE 8.99% 10.22% 8.20% 24.95% 11.19% 7.25% 7.83% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 101.56 101.29 104.49 155.84 116.28 66.02 71.20 26.74%
EPS 14.84 2.45 11.73 39.42 13.21 7.61 7.52 57.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.00 1.43 1.58 1.18 1.05 0.96 43.53%
Adjusted Per Share Value based on latest NOSH - 150,728
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 6.48 6.13 6.22 5.81 4.31 2.41 2.59 84.39%
EPS 0.95 0.62 0.70 1.47 0.49 0.28 0.27 131.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1053 0.0605 0.0852 0.0589 0.0437 0.0384 0.035 108.54%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 5.65 4.40 3.03 3.00 2.50 1.79 1.85 -
P/RPS 5.56 4.34 2.90 1.93 2.15 2.71 2.60 66.06%
P/EPS 38.07 43.06 25.83 7.61 18.93 23.52 24.60 33.82%
EY 2.63 2.32 3.87 13.14 5.28 4.25 4.06 -25.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 4.40 2.12 1.90 2.12 1.70 1.93 46.48%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 26/02/07 23/11/06 23/08/06 08/06/06 23/02/06 22/11/05 -
Price 6.50 6.05 4.25 3.90 2.92 2.40 1.62 -
P/RPS 6.40 5.97 4.07 2.50 2.51 3.64 2.28 99.11%
P/EPS 43.80 59.21 36.23 9.89 22.10 31.54 21.54 60.57%
EY 2.28 1.69 2.76 10.11 4.52 3.17 4.64 -37.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 6.05 2.97 2.47 2.47 2.29 1.69 75.91%

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