[KNM] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
22-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 138.2%
YoY- 84.32%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 2,394,593 1,782,024 1,172,527 585,829 1,963,778 1,402,485 957,300 83.75%
PBT 11,293 60,588 37,709 15,965 -155,882 -136,867 8,075 24.93%
Tax 59,052 50,621 31,762 19,364 62,100 49,832 20,890 99.29%
NP 70,345 111,209 69,471 35,329 -93,782 -87,035 28,965 80.19%
-
NP to SH 72,283 113,011 68,894 35,052 -91,766 -86,424 29,872 79.75%
-
Tax Rate -522.91% -83.55% -84.23% -121.29% - - -258.70% -
Total Cost 2,324,248 1,670,815 1,103,056 550,500 2,057,560 1,489,520 928,335 83.86%
-
Net Worth 1,266,569 1,583,718 1,602,640 1,586,151 1,574,742 1,654,094 1,792,320 -20.57%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 1,266,569 1,583,718 1,602,640 1,586,151 1,574,742 1,654,094 1,792,320 -20.57%
NOSH 1,038,171 977,603 977,219 979,106 978,100 978,754 979,409 3.94%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.94% 6.24% 5.92% 6.03% -4.78% -6.21% 3.03% -
ROE 5.71% 7.14% 4.30% 2.21% -5.83% -5.22% 1.67% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 230.65 182.28 119.99 59.83 200.77 143.29 97.74 76.78%
EPS 6.96 11.56 7.05 3.58 -9.38 -8.83 3.05 72.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.62 1.64 1.62 1.61 1.69 1.83 -23.59%
Adjusted Per Share Value based on latest NOSH - 979,106
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 59.27 44.11 29.02 14.50 48.60 34.71 23.69 83.78%
EPS 1.79 2.80 1.71 0.87 -2.27 -2.14 0.74 79.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3135 0.392 0.3967 0.3926 0.3898 0.4094 0.4436 -20.57%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.46 0.68 0.70 0.83 0.99 1.20 1.88 -
P/RPS 0.20 0.37 0.58 1.39 0.49 0.84 1.92 -77.70%
P/EPS 6.61 5.88 9.93 23.18 -10.55 -13.59 61.64 -77.27%
EY 15.14 17.00 10.07 4.31 -9.48 -7.36 1.62 340.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.42 0.43 0.51 0.61 0.71 1.03 -48.40%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 20/11/12 16/08/12 22/05/12 28/02/12 22/11/11 22/08/11 -
Price 0.465 0.48 0.70 0.71 0.94 1.23 1.48 -
P/RPS 0.20 0.26 0.58 1.19 0.47 0.86 1.51 -73.85%
P/EPS 6.68 4.15 9.93 19.83 -10.02 -13.93 48.52 -73.17%
EY 14.97 24.08 10.07 5.04 -9.98 -7.18 2.06 272.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.43 0.44 0.58 0.73 0.81 -39.48%

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