[KNM] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -1171.35%
YoY- -307.32%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 586,698 585,829 561,293 445,185 544,300 413,000 384,233 32.63%
PBT 21,744 15,965 -19,015 -144,941 1,808 6,267 -3,092 -
Tax 12,398 19,364 12,268 28,942 8,140 12,750 10,950 8.64%
NP 34,142 35,329 -6,747 -115,999 9,948 19,017 7,858 166.50%
-
NP to SH 33,842 35,052 -5,342 -116,295 10,855 19,017 7,629 170.22%
-
Tax Rate -57.02% -121.29% - - -450.22% -203.45% - -
Total Cost 552,556 550,500 568,040 561,184 534,352 393,983 376,375 29.20%
-
Net Worth 1,604,071 1,586,151 965,161 1,654,364 1,789,608 1,754,661 982,428 38.70%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,604,071 1,586,151 965,161 1,654,364 1,789,608 1,754,661 982,428 38.70%
NOSH 978,092 979,106 965,161 978,914 977,927 980,257 982,428 -0.29%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.82% 6.03% -1.20% -26.06% 1.83% 4.60% 2.05% -
ROE 2.11% 2.21% -0.55% -7.03% 0.61% 1.08% 0.78% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 59.98 59.83 58.16 45.48 55.66 42.13 39.11 33.02%
EPS 3.46 3.58 -0.55 -11.88 1.11 1.94 0.78 170.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.62 1.00 1.69 1.83 1.79 1.00 39.11%
Adjusted Per Share Value based on latest NOSH - 978,914
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.50 14.48 13.87 11.00 13.45 10.21 9.50 32.59%
EPS 0.84 0.87 -0.13 -2.87 0.27 0.47 0.19 169.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3965 0.392 0.2386 0.4089 0.4423 0.4337 0.2428 38.71%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.70 0.83 0.99 1.20 1.88 2.76 2.84 -
P/RPS 1.17 1.39 1.70 2.64 3.38 6.55 7.26 -70.41%
P/EPS 20.23 23.18 -178.87 -10.10 169.37 142.27 365.72 -85.50%
EY 4.94 4.31 -0.56 -9.90 0.59 0.70 0.27 595.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.99 0.71 1.03 1.54 2.84 -71.62%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 22/05/12 28/02/12 22/11/11 22/08/11 26/05/11 23/02/11 -
Price 0.70 0.71 0.94 1.23 1.48 2.53 2.83 -
P/RPS 1.17 1.19 1.62 2.70 2.66 6.00 7.24 -70.36%
P/EPS 20.23 19.83 -169.83 -10.35 133.33 130.41 364.43 -85.47%
EY 4.94 5.04 -0.59 -9.66 0.75 0.77 0.27 595.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.94 0.73 0.81 1.41 2.83 -71.55%

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