[KNM] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
24-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- -1880.93%
YoY- -772.32%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,039,169 691,647 319,882 1,646,782 1,235,708 825,056 397,072 89.79%
PBT 18,455 8,313 2,820 -316,647 29,161 26,417 19,522 -3.67%
Tax -13,421 -5,248 -1,736 -16,477 -10,752 -9,532 -8,940 31.07%
NP 5,034 3,065 1,084 -333,124 18,409 16,885 10,582 -39.03%
-
NP to SH 3,777 2,464 547 -332,981 18,697 17,579 10,787 -50.29%
-
Tax Rate 72.72% 63.13% 61.56% - 36.87% 36.08% 45.79% -
Total Cost 1,034,135 688,582 318,798 1,979,906 1,217,299 808,171 386,490 92.61%
-
Net Worth 2,392,099 2,410,063 2,132,815 2,367,423 2,644,691 2,572,536 2,516,966 -3.33%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 2,392,099 2,410,063 2,132,815 2,367,423 2,644,691 2,572,536 2,516,966 -3.33%
NOSH 2,098,333 2,156,132 2,156,132 2,156,132 2,156,132 2,143,780 2,115,098 -0.52%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 0.48% 0.44% 0.34% -20.23% 1.49% 2.05% 2.67% -
ROE 0.16% 0.10% 0.03% -14.07% 0.71% 0.68% 0.43% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 49.52 32.43 15.00 77.21 57.94 38.49 18.77 90.81%
EPS 0.18 0.12 0.03 -15.61 0.88 0.82 0.51 -50.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.13 1.00 1.11 1.24 1.20 1.19 -2.81%
Adjusted Per Share Value based on latest NOSH - 2,156,132
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 25.72 17.12 7.92 40.76 30.58 20.42 9.83 89.76%
EPS 0.09 0.06 0.01 -8.24 0.46 0.44 0.27 -51.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5921 0.5965 0.5279 0.5859 0.6546 0.6367 0.623 -3.33%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.265 0.26 0.30 0.34 0.405 0.41 0.485 -
P/RPS 0.54 0.80 2.00 0.44 0.70 1.07 2.58 -64.71%
P/EPS 147.22 225.05 1,169.73 -2.18 46.20 50.00 95.10 33.78%
EY 0.68 0.44 0.09 -45.92 2.16 2.00 1.05 -25.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.30 0.31 0.33 0.34 0.41 -31.95%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 24/08/17 31/05/17 24/02/17 24/11/16 25/08/16 26/05/16 -
Price 0.24 0.23 0.28 0.355 0.36 0.405 0.465 -
P/RPS 0.48 0.71 1.87 0.46 0.62 1.05 2.48 -66.50%
P/EPS 133.33 199.08 1,091.75 -2.27 41.07 49.39 91.18 28.80%
EY 0.75 0.50 0.09 -43.98 2.44 2.02 1.10 -22.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.20 0.28 0.32 0.29 0.34 0.39 -33.78%

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