[KNM] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
08-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 76.04%
YoY- 122.97%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 248,009 251,745 234,893 174,340 97,605 104,904 69,981 131.91%
PBT 12,912 41,257 64,902 28,473 14,843 14,192 12,701 1.10%
Tax 11,716 -7,288 -6,087 -7,697 -3,592 -3,113 -2,778 -
NP 24,628 33,969 58,815 20,776 11,251 11,079 9,923 83.00%
-
NP to SH 25,020 28,262 59,417 19,806 11,251 11,079 9,923 84.94%
-
Tax Rate -90.74% 17.66% 9.38% 27.03% 24.20% 21.93% 21.87% -
Total Cost 223,381 217,776 176,078 153,564 86,354 93,825 60,058 139.48%
-
Net Worth 244,854 344,541 238,150 176,919 155,237 141,434 131,030 51.54%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 244,854 344,541 238,150 176,919 155,237 141,434 131,030 51.54%
NOSH 244,854 240,937 150,728 149,931 147,844 147,327 147,225 40.24%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.93% 13.49% 25.04% 11.92% 11.53% 10.56% 14.18% -
ROE 10.22% 8.20% 24.95% 11.19% 7.25% 7.83% 7.57% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 101.29 104.49 155.84 116.28 66.02 71.20 47.53 65.37%
EPS 2.45 11.73 39.42 13.21 7.61 7.52 6.74 -48.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.43 1.58 1.18 1.05 0.96 0.89 8.05%
Adjusted Per Share Value based on latest NOSH - 149,931
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 6.13 6.22 5.81 4.31 2.41 2.59 1.73 131.88%
EPS 0.62 0.70 1.47 0.49 0.28 0.27 0.25 82.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0605 0.0852 0.0589 0.0437 0.0384 0.035 0.0324 51.46%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 4.40 3.03 3.00 2.50 1.79 1.85 1.27 -
P/RPS 4.34 2.90 1.93 2.15 2.71 2.60 2.67 38.12%
P/EPS 43.06 25.83 7.61 18.93 23.52 24.60 18.84 73.25%
EY 2.32 3.87 13.14 5.28 4.25 4.06 5.31 -42.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 2.12 1.90 2.12 1.70 1.93 1.43 111.11%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 23/11/06 23/08/06 08/06/06 23/02/06 22/11/05 22/08/05 -
Price 6.05 4.25 3.90 2.92 2.40 1.62 1.50 -
P/RPS 5.97 4.07 2.50 2.51 3.64 2.28 3.16 52.64%
P/EPS 59.21 36.23 9.89 22.10 31.54 21.54 22.26 91.63%
EY 1.69 2.76 10.11 4.52 3.17 4.64 4.49 -47.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.05 2.97 2.47 2.47 2.29 1.69 1.69 133.47%

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