[KNM] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
27-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -27.45%
YoY- -25.83%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 586,698 544,300 383,210 439,257 599,401 262,796 234,893 16.46%
PBT 21,744 1,808 8,321 65,304 109,509 33,596 64,902 -16.64%
Tax 12,398 8,140 5,680 4,550 -13,218 1,746 -6,087 -
NP 34,142 9,948 14,001 69,854 96,291 35,342 58,815 -8.65%
-
NP to SH 33,842 10,855 14,144 71,420 96,291 37,075 59,417 -8.94%
-
Tax Rate -57.02% -450.22% -68.26% -6.97% 12.07% -5.20% 9.38% -
Total Cost 552,556 534,352 369,209 369,403 503,110 227,454 176,078 20.97%
-
Net Worth 1,604,071 1,789,608 1,610,844 1,883,604 1,401,368 465,376 238,150 37.38%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 1,604,071 1,789,608 1,610,844 1,883,604 1,401,368 465,376 238,150 37.38%
NOSH 978,092 977,927 3,928,888 3,924,175 1,061,642 258,542 150,728 36.53%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 5.82% 1.83% 3.65% 15.90% 16.06% 13.45% 25.04% -
ROE 2.11% 0.61% 0.88% 3.79% 6.87% 7.97% 24.95% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 59.98 55.66 9.75 11.19 56.46 101.65 155.84 -14.69%
EPS 3.46 1.11 0.36 1.82 9.07 14.34 39.42 -33.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.83 0.41 0.48 1.32 1.80 1.58 0.62%
Adjusted Per Share Value based on latest NOSH - 3,924,175
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 14.50 13.45 9.47 10.86 14.82 6.50 5.81 16.44%
EPS 0.84 0.27 0.35 1.77 2.38 0.92 1.47 -8.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3965 0.4423 0.3981 0.4656 0.3464 0.115 0.0589 37.37%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.70 1.88 2.04 3.36 8.47 6.90 3.00 -
P/RPS 1.17 3.38 20.92 30.02 15.00 6.79 1.93 -7.99%
P/EPS 20.23 169.37 566.67 184.62 93.38 48.12 7.61 17.68%
EY 4.94 0.59 0.18 0.54 1.07 2.08 13.14 -15.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.03 4.98 7.00 6.42 3.83 1.90 -21.91%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 16/08/12 22/08/11 30/08/10 27/08/09 26/08/08 29/08/07 23/08/06 -
Price 0.70 1.48 1.94 3.08 6.44 4.44 3.90 -
P/RPS 1.17 2.66 19.89 27.52 11.41 4.37 2.50 -11.87%
P/EPS 20.23 133.33 538.89 169.23 71.00 30.96 9.89 12.65%
EY 4.94 0.75 0.19 0.59 1.41 3.23 10.11 -11.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.81 4.73 6.42 4.88 2.47 2.47 -25.25%

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