[KNM] QoQ Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -18.52%
YoY- -57.29%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,279,528 1,646,782 1,647,610 1,650,112 1,588,288 1,641,282 1,578,470 -13.05%
PBT 11,280 -316,647 38,881 52,834 78,088 124,135 131,809 -80.55%
Tax -6,944 -16,477 -14,336 -19,064 -35,760 -76,236 -75,505 -79.59%
NP 4,336 -333,124 24,545 33,770 42,328 47,899 56,304 -81.87%
-
NP to SH 2,188 -332,981 24,929 35,158 43,148 49,527 58,028 -88.73%
-
Tax Rate 61.56% - 36.87% 36.08% 45.79% 61.41% 57.28% -
Total Cost 1,275,192 1,979,906 1,623,065 1,616,342 1,545,960 1,593,383 1,522,166 -11.12%
-
Net Worth 2,132,815 2,367,423 2,644,691 2,572,536 2,516,966 2,354,868 2,492,073 -9.84%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 2,132,815 2,367,423 2,644,691 2,572,536 2,516,966 2,354,868 2,492,073 -9.84%
NOSH 2,156,132 2,156,132 2,156,132 2,143,780 2,115,098 1,868,943 1,805,850 12.53%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 0.34% -20.23% 1.49% 2.05% 2.67% 2.92% 3.57% -
ROE 0.10% -14.07% 0.94% 1.37% 1.71% 2.10% 2.33% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 59.99 77.21 77.25 76.97 75.09 87.82 87.41 -22.17%
EPS 0.12 -15.61 1.17 1.64 2.04 2.65 3.21 -88.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.11 1.24 1.20 1.19 1.26 1.38 -19.30%
Adjusted Per Share Value based on latest NOSH - 2,122,500
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 31.67 40.76 40.78 40.84 39.31 40.62 39.07 -13.05%
EPS 0.05 -8.24 0.62 0.87 1.07 1.23 1.44 -89.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5279 0.5859 0.6546 0.6367 0.623 0.5828 0.6168 -9.84%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 0.30 0.34 0.405 0.41 0.485 0.51 0.47 -
P/RPS 0.50 0.44 0.52 0.53 0.65 0.58 0.54 -4.99%
P/EPS 292.43 -2.18 34.65 25.00 23.77 19.25 14.63 635.18%
EY 0.34 -45.92 2.89 4.00 4.21 5.20 6.84 -86.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.33 0.34 0.41 0.40 0.34 -7.99%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/05/17 24/02/17 24/11/16 25/08/16 26/05/16 25/02/16 26/11/15 -
Price 0.28 0.355 0.36 0.405 0.465 0.455 0.535 -
P/RPS 0.47 0.46 0.47 0.53 0.62 0.52 0.61 -15.94%
P/EPS 272.94 -2.27 30.80 24.70 22.79 17.17 16.65 544.21%
EY 0.37 -43.98 3.25 4.05 4.39 5.82 6.01 -84.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.32 0.29 0.34 0.39 0.36 0.39 -19.80%

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