[KNM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 6.9%
YoY- -54.64%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,402,485 957,300 413,000 1,559,103 1,174,870 756,511 373,301 141.47%
PBT -136,867 8,075 6,267 46,510 49,602 8,570 249 -
Tax 49,832 20,890 12,750 75,963 65,013 45,474 39,794 16.16%
NP -87,035 28,965 19,017 122,473 114,615 54,044 40,043 -
-
NP to SH -86,424 29,872 19,017 118,201 110,572 54,478 40,334 -
-
Tax Rate - -258.70% -203.45% -163.33% -131.07% -530.62% -15,981.53% -
Total Cost 1,489,520 928,335 393,983 1,436,630 1,060,255 702,467 333,258 171.09%
-
Net Worth 1,654,094 1,792,320 1,754,661 1,691,647 1,731,376 1,606,905 1,779,441 -4.74%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,654,094 1,792,320 1,754,661 1,691,647 1,731,376 1,606,905 1,779,441 -4.74%
NOSH 978,754 979,409 980,257 983,515 3,934,946 3,919,280 3,954,313 -60.54%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -6.21% 3.03% 4.60% 7.86% 9.76% 7.14% 10.73% -
ROE -5.22% 1.67% 1.08% 6.99% 6.39% 3.39% 2.27% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 143.29 97.74 42.13 158.52 29.86 19.30 9.44 512.03%
EPS -8.83 3.05 1.94 12.02 2.81 1.39 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.83 1.79 1.72 0.44 0.41 0.45 141.41%
Adjusted Per Share Value based on latest NOSH - 982,428
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 34.71 23.69 10.22 38.59 29.08 18.72 9.24 141.45%
EPS -2.14 0.74 0.47 2.93 2.74 1.35 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4094 0.4436 0.4343 0.4187 0.4285 0.3977 0.4404 -4.74%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.20 1.88 2.76 2.84 1.82 2.04 2.88 -
P/RPS 0.84 1.92 6.55 1.79 6.10 10.57 30.51 -90.86%
P/EPS -13.59 61.64 142.27 23.63 64.77 146.76 282.35 -
EY -7.36 1.62 0.70 4.23 1.54 0.68 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.03 1.54 1.65 4.14 4.98 6.40 -76.88%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 22/08/11 26/05/11 23/02/11 24/11/10 30/08/10 25/05/10 -
Price 1.23 1.48 2.53 2.83 1.74 1.94 1.92 -
P/RPS 0.86 1.51 6.00 1.79 5.83 10.05 20.34 -87.83%
P/EPS -13.93 48.52 130.41 23.55 61.92 139.57 188.24 -
EY -7.18 2.06 0.77 4.25 1.61 0.72 0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.81 1.41 1.65 3.95 4.73 4.27 -69.16%

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