[KNM] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -286.81%
YoY- -148.44%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 865,536 243,237 1,071,460 1,346,240 1,453,516 1,351,036 1,279,528 -5.42%
PBT -61,792 -229,787 -8,200 75,548 81,676 -58,200 11,280 -
Tax -258,736 79,350 -30,616 -5,728 -23,272 -17,260 -6,944 67.60%
NP -320,528 -150,437 -38,816 69,820 58,404 -75,460 4,336 -
-
NP to SH -320,528 -137,768 -31,944 81,040 73,752 -73,692 2,188 -
-
Tax Rate - - - 7.58% 28.49% - 61.56% -
Total Cost 1,186,064 393,674 1,110,276 1,276,420 1,395,112 1,426,496 1,275,192 -1.02%
-
Net Worth 525,967 808,717 1,668,348 1,702,365 1,524,962 2,299,174 2,132,815 -18.11%
Dividend
31/03/24 31/03/23 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 525,967 808,717 1,668,348 1,702,365 1,524,962 2,299,174 2,132,815 -18.11%
NOSH 4,045,905 3,678,263 3,328,041 2,644,720 2,369,437 2,369,437 2,156,132 9.40%
Ratio Analysis
31/03/24 31/03/23 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -37.03% -61.85% -3.62% 5.19% 4.02% -5.59% 0.34% -
ROE -60.94% -17.04% -1.91% 4.76% 4.84% -3.21% 0.10% -
Per Share
31/03/24 31/03/23 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 21.39 6.62 34.04 51.40 61.95 57.59 59.99 -13.68%
EPS -7.48 -3.75 -1.01 3.08 3.16 -3.44 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.22 0.53 0.65 0.65 0.98 1.00 -25.26%
Adjusted Per Share Value based on latest NOSH - 3,328,041
31/03/24 31/03/23 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 21.39 6.01 26.48 33.27 35.93 33.39 31.63 -5.43%
EPS -7.48 -3.41 -0.79 2.00 1.82 -1.82 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1999 0.4124 0.4208 0.3769 0.5683 0.5272 -18.11%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/03/24 31/03/23 30/09/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.08 0.045 0.23 0.115 0.115 0.215 0.30 -
P/RPS 0.37 0.68 0.68 0.22 0.19 0.37 0.50 -4.20%
P/EPS -1.01 -1.20 -22.66 3.72 3.66 -6.84 292.43 -
EY -99.03 -83.28 -4.41 26.91 27.34 -14.61 0.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.20 0.43 0.18 0.18 0.22 0.30 10.91%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/24 31/05/23 24/11/21 18/06/20 23/05/19 23/05/18 31/05/17 -
Price 0.09 0.06 0.17 0.25 0.19 0.195 0.28 -
P/RPS 0.42 0.91 0.50 0.49 0.31 0.34 0.47 -1.59%
P/EPS -1.14 -1.60 -16.75 8.08 6.04 -6.21 272.94 -
EY -88.03 -62.46 -5.97 12.38 16.55 -16.11 0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.27 0.32 0.38 0.29 0.20 0.28 13.73%

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