[KNM] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
07-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 611,795 237,554 133,537 8,806 310.56%
PBT 121,370 28,814 12,107 22,606 75.01%
Tax -19,415 -2,560 -1,625 -495 239.38%
NP 101,955 26,254 10,482 22,111 66.36%
-
NP to SH 101,587 26,254 10,482 22,111 66.16%
-
Tax Rate 16.00% 8.88% 13.42% 2.19% -
Total Cost 509,840 211,300 123,055 -13,305 -
-
Net Worth 150,728 131,030 43,788 162,776 -2.52%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 150,728 131,030 43,788 162,776 -2.52%
NOSH 150,728 147,225 43,788 162,776 -2.52%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 16.66% 11.05% 7.85% 251.09% -
ROE 67.40% 20.04% 23.94% 13.58% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 405.89 161.35 304.96 5.41 321.21%
EPS 67.40 17.83 23.94 13.58 70.49%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.89 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 162,776
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 15.12 5.87 3.30 0.22 309.08%
EPS 2.51 0.65 0.26 0.55 65.79%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0373 0.0324 0.0108 0.0402 -2.46%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/06 30/06/05 30/06/04 - -
Price 3.00 1.27 2.24 0.00 -
P/RPS 0.74 0.79 0.73 0.00 -
P/EPS 4.45 7.12 9.36 0.00 -
EY 22.47 14.04 10.69 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 1.43 2.24 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 23/08/06 22/08/05 30/08/04 - -
Price 3.90 1.50 2.75 0.00 -
P/RPS 0.96 0.93 0.90 0.00 -
P/EPS 5.79 8.41 11.49 0.00 -
EY 17.28 11.89 8.70 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 3.90 1.69 2.75 0.00 -

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