[KNM] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
06-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 18.8%
YoY- 118.44%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 411,074 457,429 451,236 575,131 612,569 561,293 384,233 1.13%
PBT -345,808 25,278 44,732 19,916 -49,295 -19,015 -3,092 119.34%
Tax -5,725 -19,607 -44,794 -13,899 8,431 12,268 10,950 -
NP -351,533 5,671 -62 6,017 -40,864 -6,747 7,858 -
-
NP to SH -351,678 6,006 462 7,512 -40,728 -5,342 7,629 -
-
Tax Rate - 77.57% 100.14% 69.79% - - - -
Total Cost 762,607 451,758 451,298 569,114 653,433 568,040 376,375 12.47%
-
Net Worth 2,367,423 2,364,862 1,525,000 1,459,047 1,040,887 965,161 982,428 15.77%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 2,367,423 2,364,862 1,525,000 1,459,047 1,040,887 965,161 982,428 15.77%
NOSH 2,156,132 1,876,875 1,525,000 1,459,047 1,040,887 965,161 982,428 13.98%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin -85.52% 1.24% -0.01% 1.05% -6.67% -1.20% 2.05% -
ROE -14.85% 0.25% 0.03% 0.51% -3.91% -0.55% 0.78% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 19.27 24.37 29.59 39.42 58.85 58.16 39.11 -11.11%
EPS -16.49 0.32 0.03 0.51 -3.92 -0.55 0.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.26 1.00 1.00 1.00 1.00 1.00 1.75%
Adjusted Per Share Value based on latest NOSH - 1,459,047
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 10.16 11.31 11.15 14.22 15.14 13.87 9.50 1.12%
EPS -8.69 0.15 0.01 0.19 -1.01 -0.13 0.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5851 0.5845 0.3769 0.3606 0.2573 0.2386 0.2428 15.77%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.34 0.51 0.49 0.45 0.46 0.99 2.84 -
P/RPS 1.76 2.09 1.66 1.14 0.78 1.70 7.26 -21.01%
P/EPS -2.06 159.38 1,617.42 87.40 -11.76 -178.87 365.72 -
EY -48.50 0.63 0.06 1.14 -8.51 -0.56 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.40 0.49 0.45 0.46 0.99 2.84 -30.84%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 24/02/17 25/02/16 25/02/15 06/03/14 26/02/13 28/02/12 23/02/11 -
Price 0.355 0.455 0.695 0.685 0.465 0.94 2.83 -
P/RPS 1.84 1.87 2.35 1.74 0.79 1.62 7.24 -20.39%
P/EPS -2.15 142.19 2,294.10 133.05 -11.88 -169.83 364.43 -
EY -46.45 0.70 0.04 0.75 -8.41 -0.59 0.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.36 0.70 0.69 0.47 0.94 2.83 -30.43%

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