[KNM] QoQ Quarter Result on 31-Dec-2014 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -97.19%
YoY- -93.85%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 458,175 381,301 344,377 451,236 430,682 489,314 493,899 -4.87%
PBT 28,527 16,422 53,908 44,732 30,495 19,771 23,251 14.59%
Tax -26,567 -10,945 -19,117 -44,794 -14,749 -9,340 -9,614 96.79%
NP 1,960 5,477 34,791 -62 15,746 10,431 13,637 -72.52%
-
NP to SH 2,363 6,106 35,052 462 16,435 11,118 14,172 -69.67%
-
Tax Rate 93.13% 66.65% 35.46% 100.14% 48.37% 47.24% 41.35% -
Total Cost 456,215 375,824 309,586 451,298 414,936 478,883 480,262 -3.36%
-
Net Worth 2,508,415 2,110,931 2,067,583 1,525,000 1,919,976 1,953,162 2,016,222 15.65%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 2,508,415 2,110,931 2,067,583 1,525,000 1,919,976 1,953,162 2,016,222 15.65%
NOSH 1,817,692 1,744,571 1,615,299 1,525,000 1,535,981 1,502,432 1,461,030 15.65%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 0.43% 1.44% 10.10% -0.01% 3.66% 2.13% 2.76% -
ROE 0.09% 0.29% 1.70% 0.03% 0.86% 0.57% 0.70% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 25.21 21.86 21.32 29.59 28.04 32.57 33.80 -17.74%
EPS 0.13 0.35 2.17 0.03 1.07 0.74 0.97 -73.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.21 1.28 1.00 1.25 1.30 1.38 0.00%
Adjusted Per Share Value based on latest NOSH - 1,525,000
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 11.32 9.42 8.51 11.15 10.64 12.09 12.21 -4.91%
EPS 0.06 0.15 0.87 0.01 0.41 0.27 0.35 -69.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.5217 0.511 0.3769 0.4745 0.4828 0.4983 15.66%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.47 0.62 0.645 0.49 0.905 0.905 0.775 -
P/RPS 1.86 2.84 3.03 1.66 3.23 2.78 2.29 -12.93%
P/EPS 361.54 177.14 29.72 1,617.42 84.58 122.30 79.90 173.32%
EY 0.28 0.56 3.36 0.06 1.18 0.82 1.25 -63.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.51 0.50 0.49 0.72 0.70 0.56 -28.27%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 27/08/14 28/05/14 -
Price 0.535 0.44 0.62 0.695 0.59 1.00 0.755 -
P/RPS 2.12 2.01 2.91 2.35 2.10 3.07 2.23 -3.31%
P/EPS 411.54 125.71 28.57 2,294.10 55.14 135.14 77.84 203.17%
EY 0.24 0.80 3.50 0.04 1.81 0.74 1.28 -67.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.48 0.70 0.47 0.77 0.55 -20.46%

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