[KNM] YoY Quarter Result on 30-Sep-2008 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 7.4%
YoY- 69.52%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 445,185 418,359 458,348 746,204 386,330 251,745 104,904 27.22%
PBT -144,941 41,032 28,762 127,818 72,011 41,257 14,192 -
Tax 28,942 19,539 3,907 -24,524 -12,109 -7,288 -3,113 -
NP -115,999 60,571 32,669 103,294 59,902 33,969 11,079 -
-
NP to SH -116,295 56,094 31,923 103,416 61,005 28,262 11,079 -
-
Tax Rate - -47.62% -13.58% 19.19% 16.82% 17.66% 21.93% -
Total Cost 561,184 357,788 425,679 642,910 326,428 217,776 93,825 34.71%
-
Net Worth 1,654,364 1,738,123 1,931,144 1,704,659 517,869 344,541 141,434 50.63%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 1,654,364 1,738,123 1,931,144 1,704,659 517,869 344,541 141,434 50.63%
NOSH 978,914 3,950,281 3,941,111 3,788,131 1,035,738 240,937 147,327 37.09%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -26.06% 14.48% 7.13% 13.84% 15.51% 13.49% 10.56% -
ROE -7.03% 3.23% 1.65% 6.07% 11.78% 8.20% 7.83% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 45.48 10.59 11.63 19.70 37.30 104.49 71.20 -7.19%
EPS -11.88 1.42 0.81 2.73 5.89 11.73 7.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 0.44 0.49 0.45 0.50 1.43 0.96 9.87%
Adjusted Per Share Value based on latest NOSH - 3,788,131
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 11.00 10.34 11.33 18.44 9.55 6.22 2.59 27.24%
EPS -2.87 1.39 0.79 2.56 1.51 0.70 0.27 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4089 0.4296 0.4773 0.4213 0.128 0.0852 0.035 50.60%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.20 1.82 2.98 5.04 4.62 3.03 1.85 -
P/RPS 2.64 17.19 25.62 25.59 12.39 2.90 2.60 0.25%
P/EPS -10.10 128.17 367.90 184.62 78.44 25.83 24.60 -
EY -9.90 0.78 0.27 0.54 1.27 3.87 4.06 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 4.14 6.08 11.20 9.24 2.12 1.93 -15.34%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 22/11/11 24/11/10 26/11/09 26/11/08 22/11/07 23/11/06 22/11/05 -
Price 1.23 1.74 3.04 2.18 5.95 4.25 1.62 -
P/RPS 2.70 16.43 26.14 11.07 15.95 4.07 2.28 2.85%
P/EPS -10.35 122.54 375.31 79.85 101.02 36.23 21.54 -
EY -9.66 0.82 0.27 1.25 0.99 2.76 4.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 3.95 6.20 4.84 11.90 2.97 1.69 -13.05%

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