[KNM] YoY Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
03-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -2410.54%
YoY- -953.51%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/24 30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 472,814 1,071,052 1,022,691 669,590 738,408 714,512 691,647 -5.28%
PBT -28,051 -83,466 -634,731 33,003 32,616 -46,616 8,313 -
Tax -58,963 -90,319 -21,952 -6,191 -11,499 -6,865 -5,248 41.24%
NP -87,014 -173,785 -656,683 26,812 21,117 -53,481 3,065 -
-
NP to SH -79,207 -157,060 -601,476 31,482 25,942 -52,067 2,464 -
-
Tax Rate - - - 18.76% 35.26% - 63.13% -
Total Cost 559,828 1,244,837 1,679,374 642,778 717,291 767,993 688,582 -2.91%
-
Net Worth 525,728 787,214 1,050,941 1,736,733 1,623,548 2,252,252 2,410,063 -19.53%
Dividend
30/06/24 30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 525,728 787,214 1,050,941 1,736,733 1,623,548 2,252,252 2,410,063 -19.53%
NOSH 4,045,905 4,045,905 3,677,302 2,644,720 2,604,037 2,369,437 2,156,132 9.40%
Ratio Analysis
30/06/24 30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -18.40% -16.23% -64.21% 4.00% 2.86% -7.48% 0.44% -
ROE -15.07% -19.95% -57.23% 1.81% 1.60% -2.31% 0.10% -
Per Share
30/06/24 30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 11.69 28.57 31.14 25.45 30.93 30.46 32.43 -13.55%
EPS -1.96 -4.19 -18.31 1.20 1.09 -2.22 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.21 0.32 0.66 0.68 0.96 1.13 -26.55%
Adjusted Per Share Value based on latest NOSH - 3,677,302
30/06/24 30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 11.69 26.47 25.28 16.55 18.25 17.66 17.09 -5.27%
EPS -1.96 -3.88 -14.87 0.78 0.64 -1.29 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1299 0.1946 0.2598 0.4293 0.4013 0.5567 0.5957 -19.53%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/06/24 30/06/23 31/12/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.085 0.085 0.15 0.21 0.255 0.18 0.26 -
P/RPS 0.73 0.30 0.48 0.83 0.82 0.59 0.80 -1.29%
P/EPS -4.34 -2.03 -0.82 17.55 23.47 -8.11 225.05 -
EY -23.04 -49.29 -122.10 5.70 4.26 -12.33 0.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.40 0.47 0.32 0.38 0.19 0.23 15.98%
Price Multiplier on Announcement Date
30/06/24 30/06/23 31/12/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/24 22/09/23 03/03/22 26/08/20 29/08/19 30/08/18 24/08/17 -
Price 0.075 0.125 0.165 0.22 0.39 0.18 0.23 -
P/RPS 0.64 0.44 0.53 0.86 1.26 0.59 0.71 -1.47%
P/EPS -3.83 -2.98 -0.90 18.39 35.89 -8.11 199.08 -
EY -26.11 -33.52 -111.00 5.44 2.79 -12.33 0.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.60 0.52 0.33 0.57 0.19 0.20 16.41%

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