[KNM] QoQ Quarter Result on 31-Dec-2015 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 154.17%
YoY- 1200.0%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 410,652 427,984 397,072 457,429 458,175 381,301 344,377 12.41%
PBT 2,744 6,895 19,522 25,278 28,527 16,422 53,908 -86.19%
Tax -1,220 -592 -8,940 -19,607 -26,567 -10,945 -19,117 -83.95%
NP 1,524 6,303 10,582 5,671 1,960 5,477 34,791 -87.50%
-
NP to SH 1,118 6,792 10,787 6,006 2,363 6,106 35,052 -89.87%
-
Tax Rate 44.46% 8.59% 45.79% 77.57% 93.13% 66.65% 35.46% -
Total Cost 409,128 421,681 386,490 451,758 456,215 375,824 309,586 20.36%
-
Net Worth 2,644,691 2,547,000 2,516,966 2,364,862 2,508,415 2,110,931 2,067,583 17.78%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 2,644,691 2,547,000 2,516,966 2,364,862 2,508,415 2,110,931 2,067,583 17.78%
NOSH 2,156,132 2,122,500 2,115,098 1,876,875 1,817,692 1,744,571 1,615,299 21.16%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 0.37% 1.47% 2.67% 1.24% 0.43% 1.44% 10.10% -
ROE 0.04% 0.27% 0.43% 0.25% 0.09% 0.29% 1.70% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 19.25 20.16 18.77 24.37 25.21 21.86 21.32 -6.56%
EPS 0.05 0.32 0.51 0.32 0.13 0.35 2.17 -91.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.20 1.19 1.26 1.38 1.21 1.28 -2.08%
Adjusted Per Share Value based on latest NOSH - 1,876,875
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 10.15 10.58 9.81 11.31 11.32 9.42 8.51 12.43%
EPS 0.03 0.17 0.27 0.15 0.06 0.15 0.87 -89.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6537 0.6295 0.6221 0.5845 0.62 0.5217 0.511 17.79%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.405 0.41 0.485 0.51 0.47 0.62 0.645 -
P/RPS 2.10 2.03 2.58 2.09 1.86 2.84 3.03 -21.63%
P/EPS 772.62 128.13 95.10 159.38 361.54 177.14 29.72 772.37%
EY 0.13 0.78 1.05 0.63 0.28 0.56 3.36 -88.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.41 0.40 0.34 0.51 0.50 -24.13%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 24/11/16 25/08/16 26/05/16 25/02/16 26/11/15 26/08/15 21/05/15 -
Price 0.36 0.405 0.465 0.455 0.535 0.44 0.62 -
P/RPS 1.87 2.01 2.48 1.87 2.12 2.01 2.91 -25.47%
P/EPS 686.77 126.56 91.18 142.19 411.54 125.71 28.57 728.10%
EY 0.15 0.79 1.10 0.70 0.24 0.80 3.50 -87.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.39 0.36 0.39 0.36 0.48 -28.46%

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