[KNM] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
22-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -389.31%
YoY- -178.16%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,172,527 585,829 1,963,778 1,402,485 957,300 413,000 1,559,103 -17.31%
PBT 37,709 15,965 -155,882 -136,867 8,075 6,267 46,510 -13.06%
Tax 31,762 19,364 62,100 49,832 20,890 12,750 75,963 -44.11%
NP 69,471 35,329 -93,782 -87,035 28,965 19,017 122,473 -31.49%
-
NP to SH 68,894 35,052 -91,766 -86,424 29,872 19,017 118,201 -30.24%
-
Tax Rate -84.23% -121.29% - - -258.70% -203.45% -163.33% -
Total Cost 1,103,056 550,500 2,057,560 1,489,520 928,335 393,983 1,436,630 -16.16%
-
Net Worth 1,602,640 1,586,151 1,574,742 1,654,094 1,792,320 1,754,661 1,691,647 -3.54%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 1,602,640 1,586,151 1,574,742 1,654,094 1,792,320 1,754,661 1,691,647 -3.54%
NOSH 977,219 979,106 978,100 978,754 979,409 980,257 983,515 -0.42%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 5.92% 6.03% -4.78% -6.21% 3.03% 4.60% 7.86% -
ROE 4.30% 2.21% -5.83% -5.22% 1.67% 1.08% 6.99% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 119.99 59.83 200.77 143.29 97.74 42.13 158.52 -16.95%
EPS 7.05 3.58 -9.38 -8.83 3.05 1.94 12.02 -29.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.64 1.62 1.61 1.69 1.83 1.79 1.72 -3.12%
Adjusted Per Share Value based on latest NOSH - 978,914
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 28.98 14.48 48.54 34.66 23.66 10.21 38.54 -17.32%
EPS 1.70 0.87 -2.27 -2.14 0.74 0.47 2.92 -30.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3961 0.392 0.3892 0.4088 0.443 0.4337 0.4181 -3.54%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.70 0.83 0.99 1.20 1.88 2.76 2.84 -
P/RPS 0.58 1.39 0.49 0.84 1.92 6.55 1.79 -52.85%
P/EPS 9.93 23.18 -10.55 -13.59 61.64 142.27 23.63 -43.92%
EY 10.07 4.31 -9.48 -7.36 1.62 0.70 4.23 78.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.51 0.61 0.71 1.03 1.54 1.65 -59.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 16/08/12 22/05/12 28/02/12 22/11/11 22/08/11 26/05/11 23/02/11 -
Price 0.70 0.71 0.94 1.23 1.48 2.53 2.83 -
P/RPS 0.58 1.19 0.47 0.86 1.51 6.00 1.79 -52.85%
P/EPS 9.93 19.83 -10.02 -13.93 48.52 130.41 23.55 -43.79%
EY 10.07 5.04 -9.98 -7.18 2.06 0.77 4.25 77.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.44 0.58 0.73 0.81 1.41 1.65 -59.23%

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