[KNM] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
06-Mar-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 47.13%
YoY- -67.56%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,413,895 983,213 493,899 1,986,427 1,411,296 923,710 489,614 102.65%
PBT 73,517 43,022 23,251 46,499 26,583 5,739 2,947 752.09%
Tax -33,703 -18,954 -9,614 -26,591 -12,692 2,621 -999 941.85%
NP 39,814 24,068 13,637 19,908 13,891 8,360 1,948 646.16%
-
NP to SH 41,725 25,290 14,172 23,450 15,938 9,615 2,224 604.80%
-
Tax Rate 45.84% 44.06% 41.35% 57.19% 47.74% -45.67% 33.90% -
Total Cost 1,374,081 959,145 480,262 1,966,519 1,397,405 915,350 487,666 99.36%
-
Net Worth 1,917,509 1,945,384 2,016,222 2,018,609 1,463,309 1,466,989 1,794,026 4.53%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 1,917,509 1,945,384 2,016,222 2,018,609 1,463,309 1,466,989 1,794,026 4.53%
NOSH 1,534,007 1,496,449 1,461,030 1,462,760 1,463,309 1,466,989 1,482,666 2.29%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 2.82% 2.45% 2.76% 1.00% 0.98% 0.91% 0.40% -
ROE 2.18% 1.30% 0.70% 1.16% 1.09% 0.66% 0.12% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 92.17 65.70 33.80 135.80 96.45 62.97 33.02 98.12%
EPS 2.72 1.69 0.97 1.60 1.09 0.66 0.15 589.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.30 1.38 1.38 1.00 1.00 1.21 2.18%
Adjusted Per Share Value based on latest NOSH - 1,459,047
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 34.95 24.30 12.21 49.10 34.88 22.83 12.10 102.68%
EPS 1.03 0.63 0.35 0.58 0.39 0.24 0.05 650.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4739 0.4808 0.4983 0.4989 0.3617 0.3626 0.4434 4.53%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.905 0.905 0.775 0.45 0.41 0.46 0.475 -
P/RPS 0.98 1.38 2.29 0.33 0.43 0.73 1.44 -22.61%
P/EPS 33.27 53.55 79.90 28.07 37.64 70.18 316.67 -77.70%
EY 3.01 1.87 1.25 3.56 2.66 1.42 0.32 344.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.70 0.56 0.33 0.41 0.46 0.39 50.43%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 26/11/14 27/08/14 28/05/14 06/03/14 28/11/13 28/08/13 30/05/13 -
Price 0.59 1.00 0.755 0.685 0.445 0.395 0.585 -
P/RPS 0.64 1.52 2.23 0.50 0.46 0.63 1.77 -49.21%
P/EPS 21.69 59.17 77.84 42.73 40.86 60.27 390.00 -85.40%
EY 4.61 1.69 1.28 2.34 2.45 1.66 0.26 578.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.77 0.55 0.50 0.45 0.40 0.48 -1.39%

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