[KNM] QoQ Quarter Result on 31-Mar-2016 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 79.6%
YoY- -69.23%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 411,074 410,652 427,984 397,072 457,429 458,175 381,301 5.11%
PBT -345,808 2,744 6,895 19,522 25,278 28,527 16,422 -
Tax -5,725 -1,220 -592 -8,940 -19,607 -26,567 -10,945 -34.95%
NP -351,533 1,524 6,303 10,582 5,671 1,960 5,477 -
-
NP to SH -351,678 1,118 6,792 10,787 6,006 2,363 6,106 -
-
Tax Rate - 44.46% 8.59% 45.79% 77.57% 93.13% 66.65% -
Total Cost 762,607 409,128 421,681 386,490 451,758 456,215 375,824 59.93%
-
Net Worth 2,367,423 2,644,691 2,547,000 2,516,966 2,364,862 2,508,415 2,110,931 7.90%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 2,367,423 2,644,691 2,547,000 2,516,966 2,364,862 2,508,415 2,110,931 7.90%
NOSH 2,156,132 2,156,132 2,122,500 2,115,098 1,876,875 1,817,692 1,744,571 15.09%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -85.52% 0.37% 1.47% 2.67% 1.24% 0.43% 1.44% -
ROE -14.85% 0.04% 0.27% 0.43% 0.25% 0.09% 0.29% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 19.27 19.25 20.16 18.77 24.37 25.21 21.86 -8.02%
EPS -16.49 0.05 0.32 0.51 0.32 0.13 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.24 1.20 1.19 1.26 1.38 1.21 -5.56%
Adjusted Per Share Value based on latest NOSH - 2,115,098
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 10.16 10.15 10.58 9.81 11.31 11.32 9.42 5.14%
EPS -8.69 0.03 0.17 0.27 0.15 0.06 0.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5851 0.6537 0.6295 0.6221 0.5845 0.62 0.5217 7.90%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.34 0.405 0.41 0.485 0.51 0.47 0.62 -
P/RPS 1.76 2.10 2.03 2.58 2.09 1.86 2.84 -27.20%
P/EPS -2.06 772.62 128.13 95.10 159.38 361.54 177.14 -
EY -48.50 0.13 0.78 1.05 0.63 0.28 0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.34 0.41 0.40 0.34 0.51 -28.13%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 24/02/17 24/11/16 25/08/16 26/05/16 25/02/16 26/11/15 26/08/15 -
Price 0.355 0.36 0.405 0.465 0.455 0.535 0.44 -
P/RPS 1.84 1.87 2.01 2.48 1.87 2.12 2.01 -5.69%
P/EPS -2.15 686.77 126.56 91.18 142.19 411.54 125.71 -
EY -46.45 0.15 0.79 1.10 0.70 0.24 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.34 0.39 0.36 0.39 0.36 -7.51%

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