[KNM] YoY Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
27-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -71.23%
YoY- 41.25%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 413,000 373,301 525,453 331,215 262,223 174,340 71,393 33.96%
PBT 6,267 249 124,946 61,443 44,861 28,473 12,409 -10.75%
Tax 12,750 39,794 -27,655 -7,318 -5,365 -7,697 -3,526 -
NP 19,017 40,043 97,291 54,125 39,496 20,776 8,883 13.51%
-
NP to SH 19,017 40,334 98,449 54,125 38,318 19,806 8,883 13.51%
-
Tax Rate -203.45% -15,981.53% 22.13% 11.91% 11.96% 27.03% 28.41% -
Total Cost 393,983 333,258 428,162 277,090 222,727 153,564 62,510 35.89%
-
Net Worth 1,754,661 1,779,441 1,765,021 597,892 426,042 176,919 123,538 55.58%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 1,754,661 1,779,441 1,765,021 597,892 426,042 176,919 123,538 55.58%
NOSH 980,257 3,954,313 3,922,270 1,048,934 258,207 149,931 147,069 37.16%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 4.60% 10.73% 18.52% 16.34% 15.06% 11.92% 12.44% -
ROE 1.08% 2.27% 5.58% 9.05% 8.99% 11.19% 7.19% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 42.13 9.44 13.40 31.58 101.56 116.28 48.54 -2.33%
EPS 1.94 1.02 2.51 5.16 14.84 13.21 6.04 -17.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 0.45 0.45 0.57 1.65 1.18 0.84 13.43%
Adjusted Per Share Value based on latest NOSH - 1,048,934
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 10.21 9.23 12.99 8.19 6.48 4.31 1.76 34.02%
EPS 0.47 1.00 2.43 1.34 0.95 0.49 0.22 13.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4337 0.4398 0.4362 0.1478 0.1053 0.0437 0.0305 55.61%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 2.76 2.88 1.54 7.07 5.65 2.50 1.21 -
P/RPS 6.55 30.51 11.50 22.39 5.56 2.15 2.49 17.48%
P/EPS 142.27 282.35 61.35 137.02 38.07 18.93 20.03 38.62%
EY 0.70 0.35 1.63 0.73 2.63 5.28 4.99 -27.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 6.40 3.42 12.40 3.42 2.12 1.44 1.12%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 25/05/10 28/05/09 27/05/08 25/05/07 08/06/06 25/05/05 -
Price 2.53 1.92 3.22 8.47 6.50 2.92 1.21 -
P/RPS 6.00 20.34 24.04 26.82 6.40 2.51 2.49 15.77%
P/EPS 130.41 188.24 128.29 164.15 43.80 22.10 20.03 36.62%
EY 0.77 0.53 0.78 0.61 2.28 4.52 4.99 -26.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 4.27 7.16 14.86 3.94 2.47 1.44 -0.35%

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