[KNM] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 142.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 46,533 40,658 35,221 35,155 22,503 60,498 0 -
PBT 3,923 4,578 4,653 5,463 875 7,218 0 -
Tax 515 -637 -1,576 -3,266 31 -6,344 0 -
NP 4,438 3,941 3,077 2,197 906 874 0 -
-
NP to SH 4,438 3,941 3,077 2,197 906 5,453 0 -
-
Tax Rate -13.13% 13.91% 33.87% 59.78% -3.54% 87.89% - -
Total Cost 42,095 36,717 32,144 32,958 21,597 59,624 0 -
-
Net Worth 103,176 83,198 81,760 45,202 33,901 306,019 0 -
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - 2,189 - - - - - -
Div Payout % - 55.56% - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 103,176 83,198 81,760 45,202 33,901 306,019 0 -
NOSH 141,337 43,788 43,957 25,252 19,483 162,776 0 -
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 9.54% 9.69% 8.74% 6.25% 4.03% 1.44% 0.00% -
ROE 4.30% 4.74% 3.76% 4.86% 2.67% 1.78% 0.00% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 32.92 92.85 80.13 139.21 115.50 37.17 0.00 -
EPS 3.14 9.00 7.00 8.70 4.65 3.35 0.00 -
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 1.90 1.86 1.79 1.74 1.88 0.00 -
Adjusted Per Share Value based on latest NOSH - 25,252
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1.15 1.00 0.87 0.87 0.56 1.50 0.00 -
EPS 0.11 0.10 0.08 0.05 0.02 0.13 0.00 -
DPS 0.00 0.05 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0255 0.0206 0.0202 0.0112 0.0084 0.0756 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - - -
Price 0.94 2.24 2.09 2.14 2.07 0.00 0.00 -
P/RPS 2.86 2.41 2.61 1.54 1.79 0.00 0.00 -
P/EPS 29.94 24.89 29.86 24.60 44.52 0.00 0.00 -
EY 3.34 4.02 3.35 4.07 2.25 0.00 0.00 -
DY 0.00 2.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.18 1.12 1.20 1.19 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 23/11/04 30/08/04 25/05/04 27/02/04 19/11/03 07/08/03 - -
Price 1.05 2.75 2.12 2.00 2.15 0.00 0.00 -
P/RPS 3.19 2.96 2.65 1.44 1.86 0.00 0.00 -
P/EPS 33.44 30.56 30.29 22.99 46.24 0.00 0.00 -
EY 2.99 3.27 3.30 4.35 2.16 0.00 0.00 -
DY 0.00 1.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.45 1.14 1.12 1.24 0.00 0.00 -

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