[KNM] QoQ Quarter Result on 30-Jun-2015 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -82.58%
YoY- -45.08%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 397,072 457,429 458,175 381,301 344,377 451,236 430,682 -5.26%
PBT 19,522 25,278 28,527 16,422 53,908 44,732 30,495 -25.70%
Tax -8,940 -19,607 -26,567 -10,945 -19,117 -44,794 -14,749 -28.35%
NP 10,582 5,671 1,960 5,477 34,791 -62 15,746 -23.25%
-
NP to SH 10,787 6,006 2,363 6,106 35,052 462 16,435 -24.45%
-
Tax Rate 45.79% 77.57% 93.13% 66.65% 35.46% 100.14% 48.37% -
Total Cost 386,490 451,758 456,215 375,824 309,586 451,298 414,936 -4.62%
-
Net Worth 2,516,966 2,364,862 2,508,415 2,110,931 2,067,583 1,525,000 1,919,976 19.76%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 2,516,966 2,364,862 2,508,415 2,110,931 2,067,583 1,525,000 1,919,976 19.76%
NOSH 2,115,098 1,876,875 1,817,692 1,744,571 1,615,299 1,525,000 1,535,981 23.75%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 2.67% 1.24% 0.43% 1.44% 10.10% -0.01% 3.66% -
ROE 0.43% 0.25% 0.09% 0.29% 1.70% 0.03% 0.86% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 18.77 24.37 25.21 21.86 21.32 29.59 28.04 -23.45%
EPS 0.51 0.32 0.13 0.35 2.17 0.03 1.07 -38.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.26 1.38 1.21 1.28 1.00 1.25 -3.22%
Adjusted Per Share Value based on latest NOSH - 1,744,571
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 9.81 11.31 11.32 9.42 8.51 11.15 10.64 -5.26%
EPS 0.27 0.15 0.06 0.15 0.87 0.01 0.41 -24.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6221 0.5845 0.62 0.5217 0.511 0.3769 0.4745 19.76%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.485 0.51 0.47 0.62 0.645 0.49 0.905 -
P/RPS 2.58 2.09 1.86 2.84 3.03 1.66 3.23 -13.89%
P/EPS 95.10 159.38 361.54 177.14 29.72 1,617.42 84.58 8.12%
EY 1.05 0.63 0.28 0.56 3.36 0.06 1.18 -7.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.34 0.51 0.50 0.49 0.72 -31.27%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 25/02/16 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 -
Price 0.465 0.455 0.535 0.44 0.62 0.695 0.59 -
P/RPS 2.48 1.87 2.12 2.01 2.91 2.35 2.10 11.71%
P/EPS 91.18 142.19 411.54 125.71 28.57 2,294.10 55.14 39.79%
EY 1.10 0.70 0.24 0.80 3.50 0.04 1.81 -28.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.39 0.36 0.48 0.70 0.47 -11.68%

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