[KNM] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 395.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 75,879 35,221 118,156 83,001 60,498 0 0 -
PBT 9,231 4,653 34,223 28,760 7,218 0 0 -
Tax -2,213 -1,576 -5,000 -1,734 -6,344 0 0 -
NP 7,018 3,077 29,223 27,026 874 0 0 -
-
NP to SH 7,018 3,077 29,223 27,026 5,453 0 0 -
-
Tax Rate 23.97% 33.87% 14.61% 6.03% 87.89% - - -
Total Cost 68,861 32,144 88,933 55,975 59,624 0 0 -
-
Net Worth 83,338 81,760 52,398 39,791 306,019 0 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 2,193 - - - - - - -
Div Payout % 31.25% - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 83,338 81,760 52,398 39,791 306,019 0 0 -
NOSH 43,862 43,957 29,272 22,868 162,776 0 0 -
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 9.25% 8.74% 24.73% 32.56% 1.44% 0.00% 0.00% -
ROE 8.42% 3.76% 55.77% 67.92% 1.78% 0.00% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 172.99 80.13 403.64 362.95 37.17 0.00 0.00 -
EPS 16.00 7.00 99.83 118.18 3.35 0.00 0.00 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.86 1.79 1.74 1.88 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 19,483
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1.88 0.87 2.92 2.05 1.50 0.00 0.00 -
EPS 0.17 0.08 0.72 0.67 0.13 0.00 0.00 -
DPS 0.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0206 0.0202 0.013 0.0098 0.0757 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 - - - -
Price 2.24 2.09 2.14 2.07 0.00 0.00 0.00 -
P/RPS 1.29 2.61 0.53 0.57 0.00 0.00 0.00 -
P/EPS 14.00 29.86 2.14 1.75 0.00 0.00 0.00 -
EY 7.14 3.35 46.65 57.09 0.00 0.00 0.00 -
DY 2.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 1.12 1.20 1.19 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 25/05/04 27/02/04 19/11/03 07/08/03 - - -
Price 2.75 2.12 2.00 2.15 0.00 0.00 0.00 -
P/RPS 1.59 2.65 0.50 0.59 0.00 0.00 0.00 -
P/EPS 17.19 30.29 2.00 1.82 0.00 0.00 0.00 -
EY 5.82 3.30 49.92 54.97 0.00 0.00 0.00 -
DY 1.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 1.14 1.12 1.24 0.00 0.00 0.00 -

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