[KNM] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -39.57%
YoY- 537.23%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 1,865,131 1,413,895 983,213 493,899 1,986,427 1,411,296 923,710 59.54%
PBT 118,249 73,517 43,022 23,251 46,499 26,583 5,739 647.44%
Tax -78,497 -33,703 -18,954 -9,614 -26,591 -12,692 2,621 -
NP 39,752 39,814 24,068 13,637 19,908 13,891 8,360 181.96%
-
NP to SH 42,187 41,725 25,290 14,172 23,450 15,938 9,615 167.29%
-
Tax Rate 66.38% 45.84% 44.06% 41.35% 57.19% 47.74% -45.67% -
Total Cost 1,825,379 1,374,081 959,145 480,262 1,966,519 1,397,405 915,350 58.23%
-
Net Worth 2,051,387 1,917,509 1,945,384 2,016,222 2,018,609 1,463,309 1,466,989 24.97%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 2,051,387 1,917,509 1,945,384 2,016,222 2,018,609 1,463,309 1,466,989 24.97%
NOSH 1,554,081 1,534,007 1,496,449 1,461,030 1,462,760 1,463,309 1,466,989 3.90%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 2.13% 2.82% 2.45% 2.76% 1.00% 0.98% 0.91% -
ROE 2.06% 2.18% 1.30% 0.70% 1.16% 1.09% 0.66% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 120.02 92.17 65.70 33.80 135.80 96.45 62.97 53.54%
EPS 2.72 2.72 1.69 0.97 1.60 1.09 0.66 156.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.32 1.25 1.30 1.38 1.38 1.00 1.00 20.27%
Adjusted Per Share Value based on latest NOSH - 1,461,030
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 46.16 34.99 24.33 12.22 49.16 34.93 22.86 59.55%
EPS 1.04 1.03 0.63 0.35 0.58 0.39 0.24 165.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5077 0.4746 0.4815 0.499 0.4996 0.3622 0.3631 24.96%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.49 0.905 0.905 0.775 0.45 0.41 0.46 -
P/RPS 0.41 0.98 1.38 2.29 0.33 0.43 0.73 -31.85%
P/EPS 18.05 33.27 53.55 79.90 28.07 37.64 70.18 -59.45%
EY 5.54 3.01 1.87 1.25 3.56 2.66 1.42 147.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.72 0.70 0.56 0.33 0.41 0.46 -13.47%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 25/02/15 26/11/14 27/08/14 28/05/14 06/03/14 28/11/13 28/08/13 -
Price 0.695 0.59 1.00 0.755 0.685 0.445 0.395 -
P/RPS 0.58 0.64 1.52 2.23 0.50 0.46 0.63 -5.34%
P/EPS 25.60 21.69 59.17 77.84 42.73 40.86 60.27 -43.40%
EY 3.91 4.61 1.69 1.28 2.34 2.45 1.66 76.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.47 0.77 0.55 0.50 0.45 0.40 20.57%

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