[KNM] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 12.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 996,870 446,883 208,231 101,685 0 -
PBT 163,932 69,169 20,691 30,135 0 -
Tax -7,024 -16,106 -419 -1,483 0 -
NP 156,908 53,063 20,272 28,652 0 -
-
NP to SH 151,017 52,093 20,272 28,652 0 -
-
Tax Rate 4.28% 23.28% 2.03% 4.92% - -
Total Cost 839,962 393,820 187,959 73,033 0 -
-
Net Worth 258,207 149,931 123,538 43,957 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 258,207 149,931 123,538 43,957 0 -
NOSH 258,207 149,931 147,069 43,957 0 -
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 15.74% 11.87% 9.74% 28.18% 0.00% -
ROE 58.49% 34.74% 16.41% 65.18% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 386.07 298.06 141.59 231.33 0.00 -
EPS 58.49 34.74 13.78 65.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.84 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 43,957
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 24.64 11.05 5.15 2.51 0.00 -
EPS 3.73 1.29 0.50 0.71 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0638 0.0371 0.0305 0.0109 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 5.65 2.50 1.21 2.09 0.00 -
P/RPS 1.46 0.84 0.85 0.90 0.00 -
P/EPS 9.66 7.20 8.78 3.21 0.00 -
EY 10.35 13.90 11.39 31.19 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.65 2.50 1.44 2.09 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/05/07 08/06/06 25/05/05 25/05/04 - -
Price 6.50 2.92 1.21 2.12 0.00 -
P/RPS 1.68 0.98 0.85 0.92 0.00 -
P/EPS 11.11 8.40 8.78 3.25 0.00 -
EY 9.00 11.90 11.39 30.75 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 2.92 1.44 2.12 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