[KNM] QoQ Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 6.36%
YoY- -57.04%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 691,647 319,882 1,646,782 1,235,708 825,056 397,072 1,641,282 -43.82%
PBT 8,313 2,820 -316,647 29,161 26,417 19,522 124,135 -83.53%
Tax -5,248 -1,736 -16,477 -10,752 -9,532 -8,940 -76,236 -83.23%
NP 3,065 1,084 -333,124 18,409 16,885 10,582 47,899 -84.02%
-
NP to SH 2,464 547 -332,981 18,697 17,579 10,787 49,527 -86.49%
-
Tax Rate 63.13% 61.56% - 36.87% 36.08% 45.79% 61.41% -
Total Cost 688,582 318,798 1,979,906 1,217,299 808,171 386,490 1,593,383 -42.86%
-
Net Worth 2,410,063 2,132,815 2,367,423 2,644,691 2,572,536 2,516,966 2,354,868 1.55%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 2,410,063 2,132,815 2,367,423 2,644,691 2,572,536 2,516,966 2,354,868 1.55%
NOSH 2,156,132 2,156,132 2,156,132 2,156,132 2,143,780 2,115,098 1,868,943 10.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 0.44% 0.34% -20.23% 1.49% 2.05% 2.67% 2.92% -
ROE 0.10% 0.03% -14.07% 0.71% 0.68% 0.43% 2.10% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 32.43 15.00 77.21 57.94 38.49 18.77 87.82 -48.55%
EPS 0.12 0.03 -15.61 0.88 0.82 0.51 2.65 -87.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.00 1.11 1.24 1.20 1.19 1.26 -7.00%
Adjusted Per Share Value based on latest NOSH - 2,156,132
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 17.12 7.92 40.76 30.58 20.42 9.83 40.62 -43.81%
EPS 0.06 0.01 -8.24 0.46 0.44 0.27 1.23 -86.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5965 0.5279 0.5859 0.6546 0.6367 0.623 0.5828 1.56%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 0.26 0.30 0.34 0.405 0.41 0.485 0.51 -
P/RPS 0.80 2.00 0.44 0.70 1.07 2.58 0.58 23.93%
P/EPS 225.05 1,169.73 -2.18 46.20 50.00 95.10 19.25 415.88%
EY 0.44 0.09 -45.92 2.16 2.00 1.05 5.20 -80.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.30 0.31 0.33 0.34 0.41 0.40 -30.87%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 31/05/17 24/02/17 24/11/16 25/08/16 26/05/16 25/02/16 -
Price 0.23 0.28 0.355 0.36 0.405 0.465 0.455 -
P/RPS 0.71 1.87 0.46 0.62 1.05 2.48 0.52 23.09%
P/EPS 199.08 1,091.75 -2.27 41.07 49.39 91.18 17.17 413.04%
EY 0.50 0.09 -43.98 2.44 2.02 1.10 5.82 -80.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.28 0.32 0.29 0.34 0.39 0.36 -32.44%

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