[KNM] QoQ Cumulative Quarter Result on 31-Dec-2021 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
03-Mar-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -2410.54%
YoY- -953.51%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 83,408 1,442,812 1,180,125 1,022,691 803,595 477,214 231,237 -49.29%
PBT -103,849 -790,014 -717,590 -634,731 -6,150 13,921 -1,162 1893.47%
Tax 30,622 -24,335 -14,682 -21,952 -22,962 -8,877 -3,000 -
NP -73,227 -814,349 -732,272 -656,683 -29,112 5,044 -4,162 575.28%
-
NP to SH -68,973 -764,593 -690,212 -601,476 -23,958 8,550 -2,009 954.05%
-
Tax Rate - - - - - 63.77% - -
Total Cost 156,635 2,257,161 1,912,397 1,679,374 832,707 472,170 235,399 -23.76%
-
Net Worth 770,285 912,194 989,553 1,050,941 1,668,348 1,642,219 1,809,234 -43.37%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 770,285 912,194 989,553 1,050,941 1,668,348 1,642,219 1,809,234 -43.37%
NOSH 3,678,263 3,678,263 3,677,870 3,677,302 3,328,041 3,320,404 3,293,276 7.64%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -87.79% -56.44% -62.05% -64.21% -3.62% 1.06% -1.80% -
ROE -8.95% -83.82% -69.75% -57.23% -1.44% 0.52% -0.11% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.38 41.12 34.58 31.14 25.53 15.98 7.67 -54.13%
EPS -1.97 -21.79 -20.23 -18.31 -0.76 0.29 -0.07 823.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.26 0.29 0.32 0.53 0.55 0.60 -48.73%
Adjusted Per Share Value based on latest NOSH - 3,677,302
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 2.06 35.66 29.17 25.28 19.86 11.79 5.72 -49.34%
EPS -1.70 -18.90 -17.06 -14.87 -0.59 0.21 -0.05 947.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1904 0.2255 0.2446 0.2598 0.4124 0.4059 0.4472 -43.37%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.10 0.125 0.155 0.15 0.23 0.175 0.19 -
P/RPS 4.20 0.30 0.45 0.48 0.90 1.09 2.48 42.03%
P/EPS -5.08 -0.57 -0.77 -0.82 -30.22 61.11 -285.18 -93.16%
EY -19.70 -174.34 -130.50 -122.10 -3.31 1.64 -0.35 1365.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.53 0.47 0.43 0.32 0.32 25.49%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 30/08/22 30/05/22 03/03/22 24/11/21 27/08/21 31/05/21 -
Price 0.06 0.115 0.155 0.165 0.17 0.26 0.17 -
P/RPS 2.52 0.28 0.45 0.53 0.67 1.63 2.22 8.80%
P/EPS -3.05 -0.53 -0.77 -0.90 -22.34 90.80 -255.16 -94.75%
EY -32.83 -189.50 -130.50 -111.00 -4.48 1.10 -0.39 1815.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.44 0.53 0.52 0.32 0.47 0.28 -2.39%

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