[KNM] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -32.47%
YoY- -67.93%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 1,652,000 1,559,103 1,566,493 1,513,022 1,493,204 1,839,575 1,897,410 -8.82%
PBT 25,068 46,510 66,136 17,140 996 138,114 292,018 -80.56%
Tax 51,000 75,963 86,684 90,948 159,176 119,733 -25,598 -
NP 76,068 122,473 152,820 108,088 160,172 257,847 266,420 -56.67%
-
NP to SH 76,068 118,201 147,429 108,956 161,336 260,556 269,057 -56.95%
-
Tax Rate -203.45% -163.33% -131.07% -530.62% -15,981.53% -86.69% 8.77% -
Total Cost 1,575,932 1,436,630 1,413,673 1,404,934 1,333,032 1,581,728 1,630,990 -2.26%
-
Net Worth 1,754,661 1,691,647 1,731,376 1,606,905 1,779,441 7,926,131 1,931,222 -6.19%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 1,754,661 1,691,647 1,731,376 1,606,905 1,779,441 7,926,131 1,931,222 -6.19%
NOSH 980,257 983,515 3,934,946 3,919,280 3,954,313 3,943,348 3,941,269 -60.48%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 4.60% 7.86% 9.76% 7.14% 10.73% 14.02% 14.04% -
ROE 4.34% 6.99% 8.52% 6.78% 9.07% 3.29% 13.93% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 168.53 158.52 39.81 38.60 37.76 46.65 48.14 130.73%
EPS 7.76 12.02 3.75 2.78 4.08 26.29 6.83 8.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.72 0.44 0.41 0.45 2.01 0.49 137.38%
Adjusted Per Share Value based on latest NOSH - 3,928,888
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 40.89 38.59 38.77 37.45 36.96 45.53 46.96 -8.82%
EPS 1.88 2.93 3.65 2.70 3.99 6.45 6.66 -57.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4343 0.4187 0.4285 0.3977 0.4404 1.9617 0.478 -6.19%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 2.76 2.84 1.82 2.04 2.88 3.08 2.98 -
P/RPS 1.64 1.79 4.57 5.28 7.63 6.60 6.19 -58.78%
P/EPS 35.57 23.63 48.58 73.38 70.59 46.61 43.65 -12.76%
EY 2.81 4.23 2.06 1.36 1.42 2.15 2.29 14.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 1.65 4.14 4.98 6.40 1.53 6.08 -60.00%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 23/02/11 24/11/10 30/08/10 25/05/10 25/02/10 26/11/09 -
Price 2.53 2.83 1.74 1.94 1.92 3.22 3.04 -
P/RPS 1.50 1.79 4.37 5.03 5.08 6.90 6.31 -61.65%
P/EPS 32.60 23.55 46.44 69.78 47.06 48.73 44.53 -18.78%
EY 3.07 4.25 2.15 1.43 2.13 2.05 2.25 23.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.65 3.95 4.73 4.27 1.60 6.20 -62.77%

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