[KNM] QoQ TTM Result on 31-Mar-2018 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -48.02%
YoY- 81.69%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,434,370 1,416,331 1,413,115 1,401,234 1,390,250 1,450,243 1,513,373 -3.50%
PBT -412,413 -103,721 -82,011 -46,203 -26,812 -300,932 -308,330 21.33%
Tax -372,324 -14,731 -15,701 -16,327 -14,354 -24,266 -17,313 669.02%
NP -784,737 -118,452 -97,712 -62,530 -41,166 -325,198 -325,643 79.45%
-
NP to SH -774,877 -115,346 -96,978 -62,832 -42,447 -326,600 -326,795 77.53%
-
Tax Rate - - - - - - - -
Total Cost 2,219,107 1,534,783 1,510,827 1,463,764 1,431,416 1,775,441 1,839,016 13.30%
-
Net Worth 1,501,501 2,275,713 2,252,252 2,299,174 2,195,124 2,494,700 2,410,063 -26.99%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,501,501 2,275,713 2,252,252 2,299,174 2,195,124 2,494,700 2,410,063 -26.99%
NOSH 2,369,437 2,369,437 2,369,437 2,369,437 2,369,437 2,188,333 2,156,132 6.47%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -54.71% -8.36% -6.91% -4.46% -2.96% -22.42% -21.52% -
ROE -51.61% -5.07% -4.31% -2.73% -1.93% -13.09% -13.56% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 61.14 60.37 60.23 59.73 64.60 66.27 70.96 -9.42%
EPS -33.03 -4.92 -4.13 -2.68 -1.97 -14.92 -15.32 66.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.97 0.96 0.98 1.02 1.14 1.13 -31.47%
Adjusted Per Share Value based on latest NOSH - 2,369,437
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 35.45 35.01 34.93 34.63 34.36 35.84 37.41 -3.51%
EPS -19.15 -2.85 -2.40 -1.55 -1.05 -8.07 -8.08 77.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3711 0.5625 0.5567 0.5683 0.5426 0.6166 0.5957 -26.99%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.075 0.155 0.18 0.215 0.225 0.265 0.26 -
P/RPS 0.12 0.26 0.30 0.36 0.35 0.40 0.37 -52.69%
P/EPS -0.23 -3.15 -4.35 -8.03 -11.41 -1.78 -1.70 -73.54%
EY -440.38 -31.72 -22.96 -12.46 -8.77 -56.32 -58.93 280.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.16 0.19 0.22 0.22 0.23 0.23 -35.11%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 30/08/18 23/05/18 26/02/18 24/11/17 24/08/17 -
Price 0.105 0.13 0.18 0.195 0.235 0.24 0.23 -
P/RPS 0.17 0.22 0.30 0.33 0.36 0.36 0.32 -34.33%
P/EPS -0.32 -2.64 -4.35 -7.28 -11.91 -1.61 -1.50 -64.19%
EY -314.56 -37.82 -22.96 -13.73 -8.39 -62.19 -66.62 180.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.13 0.19 0.20 0.23 0.21 0.20 -13.78%

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