[KNM] QoQ Annualized Quarter Result on 31-Dec-2022

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022
Profit Trend
QoQ- 27.41%
YoY- 66.7%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,185,681 1,168,420 243,237 351,172 333,632 1,442,812 1,180,125 0.31%
PBT -72,420 -91,053 -229,787 -311,318 -415,396 -790,014 -717,590 -78.29%
Tax -153,996 -98,529 79,350 95,148 122,488 -24,335 -14,682 378.47%
NP -226,416 -189,583 -150,437 -216,170 -292,908 -814,349 -732,272 -54.24%
-
NP to SH -207,048 -171,338 -137,768 -200,272 -275,892 -764,593 -690,212 -55.15%
-
Tax Rate - - - - - - - -
Total Cost 1,412,097 1,358,003 393,674 567,342 626,540 2,257,161 1,912,397 -18.29%
-
Net Worth 772,435 787,214 808,717 846,000 770,285 912,194 989,553 -15.20%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 772,435 787,214 808,717 846,000 770,285 912,194 989,553 -15.20%
NOSH 4,045,905 4,045,905 3,678,263 3,678,263 3,678,263 3,678,263 3,677,870 6.55%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -19.10% -16.23% -61.85% -61.56% -87.79% -56.44% -62.05% -
ROE -26.80% -21.77% -17.04% -23.67% -35.82% -83.82% -69.75% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 32.23 31.17 6.62 9.55 9.53 41.12 34.58 -4.57%
EPS -5.52 -4.57 -3.75 -5.46 -7.88 -21.79 -20.23 -57.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.21 0.22 0.23 0.22 0.26 0.29 -19.34%
Adjusted Per Share Value based on latest NOSH - 3,678,263
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 29.31 28.88 6.01 8.68 8.25 35.66 29.17 0.31%
EPS -5.12 -4.23 -3.41 -4.95 -6.82 -18.90 -17.06 -55.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1909 0.1946 0.1999 0.2091 0.1904 0.2255 0.2446 -15.21%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.125 0.085 0.045 0.05 0.10 0.125 0.155 -
P/RPS 0.39 0.27 0.68 0.52 1.05 0.30 0.45 -9.09%
P/EPS -2.22 -1.86 -1.20 -0.92 -1.27 -0.57 -0.77 102.43%
EY -45.03 -53.77 -83.28 -108.89 -78.80 -174.34 -130.50 -50.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.40 0.20 0.22 0.45 0.48 0.53 8.61%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 30/11/23 22/09/23 31/05/23 23/02/23 29/11/22 30/08/22 30/05/22 -
Price 0.095 0.125 0.06 0.055 0.06 0.115 0.155 -
P/RPS 0.29 0.40 0.91 0.58 0.63 0.28 0.45 -25.37%
P/EPS -1.69 -2.73 -1.60 -1.01 -0.76 -0.53 -0.77 68.80%
EY -59.25 -36.57 -62.46 -99.00 -131.33 -189.50 -130.50 -40.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.60 0.27 0.24 0.27 0.44 0.53 -10.32%

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