[KNM] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 65.76%
YoY- -85.9%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 983,213 493,899 1,986,427 1,411,296 923,710 489,614 2,394,593 -44.84%
PBT 43,022 23,251 46,499 26,583 5,739 2,947 11,293 144.52%
Tax -18,954 -9,614 -26,591 -12,692 2,621 -999 59,052 -
NP 24,068 13,637 19,908 13,891 8,360 1,948 70,345 -51.17%
-
NP to SH 25,290 14,172 23,450 15,938 9,615 2,224 72,283 -50.44%
-
Tax Rate 44.06% 41.35% 57.19% 47.74% -45.67% 33.90% -522.91% -
Total Cost 959,145 480,262 1,966,519 1,397,405 915,350 487,666 2,324,248 -44.66%
-
Net Worth 1,945,384 2,016,222 2,018,609 1,463,309 1,466,989 1,794,026 1,266,569 33.22%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 1,945,384 2,016,222 2,018,609 1,463,309 1,466,989 1,794,026 1,266,569 33.22%
NOSH 1,496,449 1,461,030 1,462,760 1,463,309 1,466,989 1,482,666 1,038,171 27.68%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 2.45% 2.76% 1.00% 0.98% 0.91% 0.40% 2.94% -
ROE 1.30% 0.70% 1.16% 1.09% 0.66% 0.12% 5.71% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 65.70 33.80 135.80 96.45 62.97 33.02 230.65 -56.80%
EPS 1.69 0.97 1.60 1.09 0.66 0.15 6.96 -61.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.38 1.38 1.00 1.00 1.21 1.22 4.33%
Adjusted Per Share Value based on latest NOSH - 1,456,326
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 24.33 12.22 49.16 34.93 22.86 12.12 59.27 -44.85%
EPS 0.63 0.35 0.58 0.39 0.24 0.06 1.79 -50.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4815 0.499 0.4996 0.3622 0.3631 0.444 0.3135 33.22%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.905 0.775 0.45 0.41 0.46 0.475 0.46 -
P/RPS 1.38 2.29 0.33 0.43 0.73 1.44 0.20 263.72%
P/EPS 53.55 79.90 28.07 37.64 70.18 316.67 6.61 304.92%
EY 1.87 1.25 3.56 2.66 1.42 0.32 15.14 -75.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.56 0.33 0.41 0.46 0.39 0.38 50.43%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 28/05/14 06/03/14 28/11/13 28/08/13 30/05/13 26/02/13 -
Price 1.00 0.755 0.685 0.445 0.395 0.585 0.465 -
P/RPS 1.52 2.23 0.50 0.46 0.63 1.77 0.20 287.99%
P/EPS 59.17 77.84 42.73 40.86 60.27 390.00 6.68 329.81%
EY 1.69 1.28 2.34 2.45 1.66 0.26 14.97 -76.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.55 0.50 0.45 0.40 0.48 0.38 60.33%

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