[KNM] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 40.14%
YoY- -29.25%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 1,299,108 996,870 446,883 208,231 101,685 0 -
PBT 231,940 163,932 69,169 20,691 30,135 0 -
Tax -30,834 -7,024 -16,106 -419 -1,483 0 -
NP 201,106 156,908 53,063 20,272 28,652 0 -
-
NP to SH 203,941 151,017 52,093 20,272 28,652 0 -
-
Tax Rate 13.29% 4.28% 23.28% 2.03% 4.92% - -
Total Cost 1,098,002 839,962 393,820 187,959 73,033 0 -
-
Net Worth 0 258,207 149,931 123,538 43,957 0 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 41,545 - - - - - -
Div Payout % 20.37% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 0 258,207 149,931 123,538 43,957 0 -
NOSH 1,048,934 258,207 149,931 147,069 43,957 0 -
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 15.48% 15.74% 11.87% 9.74% 28.18% 0.00% -
ROE 0.00% 58.49% 34.74% 16.41% 65.18% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 123.85 386.07 298.06 141.59 231.33 0.00 -
EPS 19.44 58.49 34.74 13.78 65.18 0.00 -
DPS 3.96 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 1.00 1.00 0.84 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 147,069
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 32.11 24.64 11.05 5.15 2.51 0.00 -
EPS 5.04 3.73 1.29 0.50 0.71 0.00 -
DPS 1.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0638 0.0371 0.0305 0.0109 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 7.07 5.65 2.50 1.21 2.09 0.00 -
P/RPS 5.71 1.46 0.84 0.85 0.90 0.00 -
P/EPS 36.36 9.66 7.20 8.78 3.21 0.00 -
EY 2.75 10.35 13.90 11.39 31.19 0.00 -
DY 0.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 5.65 2.50 1.44 2.09 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 27/05/08 25/05/07 08/06/06 25/05/05 25/05/04 - -
Price 8.47 6.50 2.92 1.21 2.12 0.00 -
P/RPS 6.84 1.68 0.98 0.85 0.92 0.00 -
P/EPS 43.56 11.11 8.40 8.78 3.25 0.00 -
EY 2.30 9.00 11.90 11.39 30.75 0.00 -
DY 0.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 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