[KNM] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -67.04%
YoY- 124.66%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,740,660 1,607,596 2,045,930 2,145,776 2,179,005 1,759,892 1,631,375 1.08%
PBT 80,222 145,557 83,782 -20,677 -126,247 46,015 -43,568 -
Tax -55,706 -89,605 -48,166 29,911 72,972 51,379 188,313 -
NP 24,516 55,952 35,616 9,234 -53,275 97,394 144,745 -25.59%
-
NP to SH 25,948 58,055 39,125 13,004 -52,743 93,595 143,702 -24.79%
-
Tax Rate 69.44% 61.56% 57.49% - - -111.66% - -
Total Cost 1,716,144 1,551,644 2,010,314 2,136,542 2,232,280 1,662,498 1,486,630 2.41%
-
Net Worth 2,547,000 2,110,931 1,953,162 1,463,974 1,604,071 1,789,608 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,547,000 2,110,931 1,953,162 1,463,974 1,604,071 1,789,608 0 -
NOSH 2,122,500 1,744,571 1,502,432 1,463,974 978,092 977,927 3,928,888 -9.74%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.41% 3.48% 1.74% 0.43% -2.44% 5.53% 8.87% -
ROE 1.02% 2.75% 2.00% 0.89% -3.29% 5.23% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 82.01 92.15 136.17 146.57 222.78 179.96 41.52 12.00%
EPS 1.22 3.33 2.60 0.89 -5.39 9.57 3.66 -16.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.21 1.30 1.00 1.64 1.83 0.00 -
Adjusted Per Share Value based on latest NOSH - 1,463,974
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 43.02 39.73 50.57 53.04 53.86 43.50 40.32 1.08%
EPS 0.64 1.43 0.97 0.32 -1.30 2.31 3.55 -24.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6295 0.5217 0.4828 0.3618 0.3965 0.4423 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.41 0.62 0.905 0.46 0.70 1.88 2.04 -
P/RPS 0.50 0.67 0.66 0.31 0.31 1.04 4.91 -31.64%
P/EPS 33.54 18.63 34.75 51.79 -12.98 19.64 55.77 -8.11%
EY 2.98 5.37 2.88 1.93 -7.70 5.09 1.79 8.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.51 0.70 0.46 0.43 1.03 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 27/08/14 28/08/13 16/08/12 22/08/11 30/08/10 -
Price 0.405 0.44 1.00 0.395 0.70 1.48 1.94 -
P/RPS 0.49 0.48 0.73 0.27 0.31 0.82 4.67 -31.29%
P/EPS 33.13 13.22 38.40 44.47 -12.98 15.46 53.04 -7.53%
EY 3.02 7.56 2.60 2.25 -7.70 6.47 1.89 8.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.77 0.40 0.43 0.81 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