[KNM] YoY Quarter Result on 31-Mar-2013 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 105.46%
YoY- -93.66%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 397,072 344,377 493,899 489,614 585,829 413,000 373,301 1.03%
PBT 19,522 53,908 23,251 2,947 15,965 6,267 249 106.74%
Tax -8,940 -19,117 -9,614 -999 19,364 12,750 39,794 -
NP 10,582 34,791 13,637 1,948 35,329 19,017 40,043 -19.87%
-
NP to SH 10,787 35,052 14,172 2,224 35,052 19,017 40,334 -19.71%
-
Tax Rate 45.79% 35.46% 41.35% 33.90% -121.29% -203.45% -15,981.53% -
Total Cost 386,490 309,586 480,262 487,666 550,500 393,983 333,258 2.49%
-
Net Worth 2,516,966 2,067,583 2,016,222 1,794,026 1,586,151 1,754,661 1,779,441 5.94%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 2,516,966 2,067,583 2,016,222 1,794,026 1,586,151 1,754,661 1,779,441 5.94%
NOSH 2,115,098 1,615,299 1,461,030 1,482,666 979,106 980,257 3,954,313 -9.89%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.67% 10.10% 2.76% 0.40% 6.03% 4.60% 10.73% -
ROE 0.43% 1.70% 0.70% 0.12% 2.21% 1.08% 2.27% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 18.77 21.32 33.80 33.02 59.83 42.13 9.44 12.12%
EPS 0.51 2.17 0.97 0.15 3.58 1.94 1.02 -10.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.28 1.38 1.21 1.62 1.79 0.45 17.57%
Adjusted Per Share Value based on latest NOSH - 1,482,666
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 9.81 8.51 12.21 12.10 14.48 10.21 9.23 1.01%
EPS 0.27 0.87 0.35 0.05 0.87 0.47 1.00 -19.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6221 0.511 0.4983 0.4434 0.392 0.4337 0.4398 5.94%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.485 0.645 0.775 0.475 0.83 2.76 2.88 -
P/RPS 2.58 3.03 2.29 1.44 1.39 6.55 30.51 -33.72%
P/EPS 95.10 29.72 79.90 316.67 23.18 142.27 282.35 -16.57%
EY 1.05 3.36 1.25 0.32 4.31 0.70 0.35 20.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.50 0.56 0.39 0.51 1.54 6.40 -36.71%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 28/05/14 30/05/13 22/05/12 26/05/11 25/05/10 -
Price 0.465 0.62 0.755 0.585 0.71 2.53 1.92 -
P/RPS 2.48 2.91 2.23 1.77 1.19 6.00 20.34 -29.55%
P/EPS 91.18 28.57 77.84 390.00 19.83 130.41 188.24 -11.37%
EY 1.10 3.50 1.28 0.26 5.04 0.77 0.53 12.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.48 0.55 0.48 0.44 1.41 4.27 -32.86%

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