[KNM] QoQ Annualized Quarter Result on 30-Jun-2021

Stock
[KNM] KNM GROUP BHD
Announcement Date
27-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021
Profit Trend
QoQ- 312.79%
YoY- -72.84%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,180,125 1,022,691 1,071,460 954,428 924,948 1,324,148 1,321,212 -7.25%
PBT -717,590 -634,731 -8,200 27,842 -4,648 84,286 74,318 -
Tax -14,682 -21,952 -30,616 -17,754 -12,000 -21,438 -17,917 -12.44%
NP -732,272 -656,683 -38,816 10,088 -16,648 62,848 56,401 -
-
NP to SH -690,212 -601,476 -31,944 17,100 -8,036 70,471 65,946 -
-
Tax Rate - - - 63.77% - 25.43% 24.11% -
Total Cost 1,912,397 1,679,374 1,110,276 944,340 941,596 1,261,300 1,264,810 31.76%
-
Net Worth 989,553 1,050,941 1,668,348 1,642,219 1,809,234 1,609,470 1,727,783 -31.05%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 989,553 1,050,941 1,668,348 1,642,219 1,809,234 1,609,470 1,727,783 -31.05%
NOSH 3,677,870 3,677,302 3,328,041 3,320,404 3,293,276 2,992,575 2,721,690 22.25%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin -62.05% -64.21% -3.62% 1.06% -1.80% 4.75% 4.27% -
ROE -69.75% -57.23% -1.91% 1.04% -0.44% 4.38% 3.82% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 34.58 31.14 34.04 31.96 30.67 49.36 49.70 -21.49%
EPS -20.23 -18.31 -1.01 0.58 -0.28 2.63 2.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.32 0.53 0.55 0.60 0.60 0.65 -41.64%
Adjusted Per Share Value based on latest NOSH - 3,320,404
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 29.21 25.31 26.52 23.62 22.89 32.77 32.70 -7.25%
EPS -17.08 -14.89 -0.79 0.42 -0.20 1.74 1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2449 0.2601 0.4129 0.4065 0.4478 0.3983 0.4276 -31.05%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.155 0.15 0.23 0.175 0.19 0.205 0.185 -
P/RPS 0.45 0.48 0.68 0.55 0.62 0.42 0.37 13.95%
P/EPS -0.77 -0.82 -22.66 30.56 -71.29 7.80 7.46 -
EY -130.50 -122.10 -4.41 3.27 -1.40 12.82 13.41 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.43 0.32 0.32 0.34 0.28 53.07%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 30/05/22 03/03/22 24/11/21 27/08/21 31/05/21 24/02/21 25/11/20 -
Price 0.155 0.165 0.17 0.26 0.17 0.195 0.21 -
P/RPS 0.45 0.53 0.50 0.81 0.55 0.40 0.42 4.71%
P/EPS -0.77 -0.90 -16.75 45.40 -63.79 7.42 8.46 -
EY -130.50 -111.00 -5.97 2.20 -1.57 13.47 11.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.32 0.47 0.28 0.33 0.32 40.02%

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