[KNM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -36.04%
YoY- 178.77%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,411,296 923,710 489,614 2,394,593 1,782,024 1,172,527 585,829 79.61%
PBT 26,583 5,739 2,947 11,293 60,588 37,709 15,965 40.43%
Tax -12,692 2,621 -999 59,052 50,621 31,762 19,364 -
NP 13,891 8,360 1,948 70,345 111,209 69,471 35,329 -46.29%
-
NP to SH 15,938 9,615 2,224 72,283 113,011 68,894 35,052 -40.84%
-
Tax Rate 47.74% -45.67% 33.90% -522.91% -83.55% -84.23% -121.29% -
Total Cost 1,397,405 915,350 487,666 2,324,248 1,670,815 1,103,056 550,500 85.97%
-
Net Worth 1,463,309 1,466,989 1,794,026 1,266,569 1,583,718 1,602,640 1,586,151 -5.22%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 1,463,309 1,466,989 1,794,026 1,266,569 1,583,718 1,602,640 1,586,151 -5.22%
NOSH 1,463,309 1,466,989 1,482,666 1,038,171 977,603 977,219 979,106 30.68%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 0.98% 0.91% 0.40% 2.94% 6.24% 5.92% 6.03% -
ROE 1.09% 0.66% 0.12% 5.71% 7.14% 4.30% 2.21% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 96.45 62.97 33.02 230.65 182.28 119.99 59.83 37.44%
EPS 1.09 0.66 0.15 6.96 11.56 7.05 3.58 -54.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.21 1.22 1.62 1.64 1.62 -27.48%
Adjusted Per Share Value based on latest NOSH - 1,040,887
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 34.88 22.83 12.10 59.19 44.05 28.98 14.48 79.60%
EPS 0.39 0.24 0.05 1.79 2.79 1.70 0.87 -41.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3617 0.3626 0.4434 0.313 0.3914 0.3961 0.392 -5.21%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.41 0.46 0.475 0.46 0.68 0.70 0.83 -
P/RPS 0.43 0.73 1.44 0.20 0.37 0.58 1.39 -54.22%
P/EPS 37.64 70.18 316.67 6.61 5.88 9.93 23.18 38.11%
EY 2.66 1.42 0.32 15.14 17.00 10.07 4.31 -27.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.39 0.38 0.42 0.43 0.51 -13.52%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 28/11/13 28/08/13 30/05/13 26/02/13 20/11/12 16/08/12 22/05/12 -
Price 0.445 0.395 0.585 0.465 0.48 0.70 0.71 -
P/RPS 0.46 0.63 1.77 0.20 0.26 0.58 1.19 -46.90%
P/EPS 40.86 60.27 390.00 6.68 4.15 9.93 19.83 61.85%
EY 2.45 1.66 0.26 14.97 24.08 10.07 5.04 -38.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 0.48 0.38 0.30 0.43 0.44 1.50%

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