[KNM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -96.92%
YoY- -93.66%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,986,427 1,411,296 923,710 489,614 2,394,593 1,782,024 1,172,527 41.97%
PBT 46,499 26,583 5,739 2,947 11,293 60,588 37,709 14.94%
Tax -26,591 -12,692 2,621 -999 59,052 50,621 31,762 -
NP 19,908 13,891 8,360 1,948 70,345 111,209 69,471 -56.43%
-
NP to SH 23,450 15,938 9,615 2,224 72,283 113,011 68,894 -51.15%
-
Tax Rate 57.19% 47.74% -45.67% 33.90% -522.91% -83.55% -84.23% -
Total Cost 1,966,519 1,397,405 915,350 487,666 2,324,248 1,670,815 1,103,056 46.87%
-
Net Worth 2,018,609 1,463,309 1,466,989 1,794,026 1,266,569 1,583,718 1,602,640 16.58%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 2,018,609 1,463,309 1,466,989 1,794,026 1,266,569 1,583,718 1,602,640 16.58%
NOSH 1,462,760 1,463,309 1,466,989 1,482,666 1,038,171 977,603 977,219 30.75%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.00% 0.98% 0.91% 0.40% 2.94% 6.24% 5.92% -
ROE 1.16% 1.09% 0.66% 0.12% 5.71% 7.14% 4.30% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 135.80 96.45 62.97 33.02 230.65 182.28 119.99 8.57%
EPS 1.60 1.09 0.66 0.15 6.96 11.56 7.05 -62.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.38 1.00 1.00 1.21 1.22 1.62 1.64 -10.84%
Adjusted Per Share Value based on latest NOSH - 1,482,666
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 49.16 34.93 22.86 12.12 59.27 44.11 29.02 41.96%
EPS 0.58 0.39 0.24 0.06 1.79 2.80 1.71 -51.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4996 0.3622 0.3631 0.444 0.3135 0.392 0.3967 16.57%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.45 0.41 0.46 0.475 0.46 0.68 0.70 -
P/RPS 0.33 0.43 0.73 1.44 0.20 0.37 0.58 -31.26%
P/EPS 28.07 37.64 70.18 316.67 6.61 5.88 9.93 99.54%
EY 3.56 2.66 1.42 0.32 15.14 17.00 10.07 -49.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.41 0.46 0.39 0.38 0.42 0.43 -16.13%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 06/03/14 28/11/13 28/08/13 30/05/13 26/02/13 20/11/12 16/08/12 -
Price 0.685 0.445 0.395 0.585 0.465 0.48 0.70 -
P/RPS 0.50 0.46 0.63 1.77 0.20 0.26 0.58 -9.39%
P/EPS 42.73 40.86 60.27 390.00 6.68 4.15 9.93 163.85%
EY 2.34 2.45 1.66 0.26 14.97 24.08 10.07 -62.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.45 0.40 0.48 0.38 0.30 0.43 10.54%

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