[KNM] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -57.88%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,048,892 697,360 285,572 140,884 0 -
PBT 179,444 113,892 49,636 18,612 0 -
Tax -21,460 -30,788 -14,104 -6,304 0 -
NP 157,984 83,104 35,532 12,308 0 -
-
NP to SH 153,272 79,224 35,532 12,308 0 -
-
Tax Rate 11.96% 27.03% 28.41% 33.87% - -
Total Cost 890,908 614,256 250,040 128,576 0 -
-
Net Worth 426,042 176,919 123,538 81,760 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 426,042 176,919 123,538 81,760 0 -
NOSH 258,207 149,931 147,069 43,957 0 -
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 15.06% 11.92% 12.44% 8.74% 0.00% -
ROE 35.98% 44.78% 28.76% 15.05% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 406.22 465.12 194.17 320.50 0.00 -
EPS 59.36 52.84 24.16 28.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.18 0.84 1.86 0.00 -
Adjusted Per Share Value based on latest NOSH - 43,957
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 25.92 17.24 7.06 3.48 0.00 -
EPS 3.79 1.96 0.88 0.30 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1053 0.0437 0.0305 0.0202 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 5.65 2.50 1.21 2.09 0.00 -
P/RPS 1.39 0.54 0.62 0.65 0.00 -
P/EPS 9.52 4.73 5.01 7.46 0.00 -
EY 10.51 21.14 19.97 13.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 2.12 1.44 1.12 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/05/07 08/06/06 25/05/05 25/05/04 - -
Price 6.50 2.92 1.21 2.12 0.00 -
P/RPS 1.60 0.63 0.62 0.66 0.00 -
P/EPS 10.95 5.53 5.01 7.57 0.00 -
EY 9.13 18.10 19.97 13.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 2.47 1.44 1.14 0.00 -

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