[KNM] QoQ TTM Result on 30-Jun-2023 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
22-Sep-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Jun-2023 [#2]
Profit Trend
QoQ- 25.97%
YoY- 79.69%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 1,155,675 1,006,942 814,339 585,503 505,924 595,707 722,625 36.71%
PBT -151,641 -210,321 -122,728 -225,506 -302,212 -310,943 -887,713 -69.18%
Tax -219,735 -123,275 -68,199 51,719 69,697 45,191 29,249 -
NP -371,376 -333,596 -190,927 -173,787 -232,515 -265,752 -858,464 -42.77%
-
NP to SH -359,422 -316,922 -172,586 -157,062 -212,150 -263,254 -809,608 -41.77%
-
Tax Rate - - - - - - - -
Total Cost 1,527,051 1,340,538 1,005,266 759,290 738,439 861,459 1,581,089 -2.28%
-
Net Worth 525,967 599,782 772,435 787,214 808,717 846,000 770,285 -22.43%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 525,967 599,782 772,435 787,214 808,717 846,000 770,285 -22.43%
NOSH 4,045,905 4,045,905 4,045,905 4,045,905 3,678,263 3,678,263 3,678,263 6.55%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin -32.13% -33.13% -23.45% -29.68% -45.96% -44.61% -118.80% -
ROE -68.34% -52.84% -22.34% -19.95% -26.23% -31.12% -105.10% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 28.56 26.86 22.14 15.62 13.76 16.20 20.64 24.14%
EPS -8.88 -8.45 -4.69 -4.19 -5.77 -7.16 -23.12 -47.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.16 0.21 0.21 0.22 0.23 0.22 -29.55%
Adjusted Per Share Value based on latest NOSH - 4,045,905
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 28.56 24.89 20.13 14.47 12.50 14.72 17.86 36.70%
EPS -8.88 -7.83 -4.27 -3.88 -5.24 -6.51 -20.01 -41.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1482 0.1909 0.1946 0.1999 0.2091 0.1904 -22.44%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 0.08 0.09 0.125 0.085 0.045 0.05 0.10 -
P/RPS 0.28 0.34 0.56 0.54 0.33 0.31 0.48 -30.16%
P/EPS -0.90 -1.06 -2.66 -2.03 -0.78 -0.70 -0.43 63.55%
EY -111.04 -93.94 -37.54 -49.29 -128.25 -143.14 -231.23 -38.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.56 0.60 0.40 0.20 0.22 0.45 23.79%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 31/05/24 29/02/24 30/11/23 22/09/23 31/05/23 23/02/23 29/11/22 -
Price 0.09 0.085 0.095 0.125 0.06 0.055 0.06 -
P/RPS 0.32 0.32 0.43 0.80 0.44 0.34 0.29 6.77%
P/EPS -1.01 -1.01 -2.02 -2.98 -1.04 -0.77 -0.26 146.91%
EY -98.71 -99.46 -49.39 -33.52 -96.19 -130.13 -385.38 -59.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.53 0.45 0.60 0.27 0.24 0.27 86.81%

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