[KNM] QoQ Cumulative Quarter Result on 30-Jun-2011 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 57.08%
YoY- -45.17%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 585,829 1,963,778 1,402,485 957,300 413,000 1,559,103 1,174,870 -37.09%
PBT 15,965 -155,882 -136,867 8,075 6,267 46,510 49,602 -53.00%
Tax 19,364 62,100 49,832 20,890 12,750 75,963 65,013 -55.36%
NP 35,329 -93,782 -87,035 28,965 19,017 122,473 114,615 -54.33%
-
NP to SH 35,052 -91,766 -86,424 29,872 19,017 118,201 110,572 -53.47%
-
Tax Rate -121.29% - - -258.70% -203.45% -163.33% -131.07% -
Total Cost 550,500 2,057,560 1,489,520 928,335 393,983 1,436,630 1,060,255 -35.37%
-
Net Worth 1,586,151 1,574,742 1,654,094 1,792,320 1,754,661 1,691,647 1,731,376 -5.66%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,586,151 1,574,742 1,654,094 1,792,320 1,754,661 1,691,647 1,731,376 -5.66%
NOSH 979,106 978,100 978,754 979,409 980,257 983,515 3,934,946 -60.40%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.03% -4.78% -6.21% 3.03% 4.60% 7.86% 9.76% -
ROE 2.21% -5.83% -5.22% 1.67% 1.08% 6.99% 6.39% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 59.83 200.77 143.29 97.74 42.13 158.52 29.86 58.86%
EPS 3.58 -9.38 -8.83 3.05 1.94 12.02 2.81 17.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.61 1.69 1.83 1.79 1.72 0.44 138.24%
Adjusted Per Share Value based on latest NOSH - 977,927
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 14.50 48.60 34.71 23.69 10.22 38.59 29.08 -37.09%
EPS 0.87 -2.27 -2.14 0.74 0.47 2.93 2.74 -53.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3926 0.3898 0.4094 0.4436 0.4343 0.4187 0.4285 -5.66%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.83 0.99 1.20 1.88 2.76 2.84 1.82 -
P/RPS 1.39 0.49 0.84 1.92 6.55 1.79 6.10 -62.65%
P/EPS 23.18 -10.55 -13.59 61.64 142.27 23.63 64.77 -49.56%
EY 4.31 -9.48 -7.36 1.62 0.70 4.23 1.54 98.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.61 0.71 1.03 1.54 1.65 4.14 -75.21%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 28/02/12 22/11/11 22/08/11 26/05/11 23/02/11 24/11/10 -
Price 0.71 0.94 1.23 1.48 2.53 2.83 1.74 -
P/RPS 1.19 0.47 0.86 1.51 6.00 1.79 5.83 -65.29%
P/EPS 19.83 -10.02 -13.93 48.52 130.41 23.55 61.92 -53.15%
EY 5.04 -9.98 -7.18 2.06 0.77 4.25 1.61 113.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.58 0.73 0.81 1.41 1.65 3.95 -76.81%

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