[KNM] YoY Quarter Result on 31-Dec-2011 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 95.41%
YoY- -170.02%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 451,236 575,131 612,569 561,293 384,233 416,516 851,931 -10.04%
PBT 44,732 19,916 -49,295 -19,015 -3,092 -80,900 154,938 -18.69%
Tax -44,794 -13,899 8,431 12,268 10,950 138,932 -72,470 -7.70%
NP -62 6,017 -40,864 -6,747 7,858 58,032 82,468 -
-
NP to SH 462 7,512 -40,728 -5,342 7,629 57,301 82,554 -57.84%
-
Tax Rate 100.14% 69.79% - - - - 46.77% -
Total Cost 451,298 569,114 653,433 568,040 376,375 358,484 769,463 -8.50%
-
Net Worth 1,525,000 1,459,047 1,040,887 965,161 982,428 1,886,339 1,758,094 -2.34%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div - - - - - - 57,329 -
Div Payout % - - - - - - 69.44% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 1,525,000 1,459,047 1,040,887 965,161 982,428 1,886,339 1,758,094 -2.34%
NOSH 1,525,000 1,459,047 1,040,887 965,161 982,428 3,929,873 3,821,944 -14.19%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin -0.01% 1.05% -6.67% -1.20% 2.05% 13.93% 9.68% -
ROE 0.03% 0.51% -3.91% -0.55% 0.78% 3.04% 4.70% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 29.59 39.42 58.85 58.16 39.11 10.60 22.29 4.83%
EPS 0.03 0.51 -3.92 -0.55 0.78 5.78 2.16 -50.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.50 -
NAPS 1.00 1.00 1.00 1.00 1.00 0.48 0.46 13.81%
Adjusted Per Share Value based on latest NOSH - 965,161
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 11.15 14.22 15.14 13.87 9.50 10.29 21.06 -10.05%
EPS 0.01 0.19 -1.01 -0.13 0.19 1.42 2.04 -58.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.42 -
NAPS 0.3769 0.3606 0.2573 0.2386 0.2428 0.4662 0.4345 -2.34%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 0.49 0.45 0.46 0.99 2.84 3.08 1.62 -
P/RPS 1.66 1.14 0.78 1.70 7.26 29.06 7.27 -21.81%
P/EPS 1,617.42 87.40 -11.76 -178.87 365.72 211.24 75.00 66.79%
EY 0.06 1.14 -8.51 -0.56 0.27 0.47 1.33 -40.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.93 -
P/NAPS 0.49 0.45 0.46 0.99 2.84 6.42 3.52 -27.99%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 25/02/15 06/03/14 26/02/13 28/02/12 23/02/11 25/02/10 24/02/09 -
Price 0.695 0.685 0.465 0.94 2.83 3.22 1.60 -
P/RPS 2.35 1.74 0.79 1.62 7.24 30.38 7.18 -16.97%
P/EPS 2,294.10 133.05 -11.88 -169.83 364.43 220.84 74.07 77.16%
EY 0.04 0.75 -8.41 -0.59 0.27 0.45 1.35 -44.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
P/NAPS 0.70 0.69 0.47 0.94 2.83 6.71 3.48 -23.44%

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