[KNM] QoQ Cumulative Quarter Result on 31-Mar-2023 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
31-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -37.58%
YoY- 80.04%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 1,668,076 1,383,295 1,071,052 243,237 175,586 83,408 1,442,812 10.12%
PBT -223,894 -84,490 -83,466 -229,787 -155,659 -103,849 -790,014 -56.75%
Tax -217,786 -179,662 -90,319 79,350 47,574 30,622 -24,335 329.33%
NP -441,680 -264,152 -173,785 -150,437 -108,085 -73,227 -814,349 -33.41%
-
NP to SH -417,057 -241,557 -157,060 -137,768 -100,136 -68,973 -764,593 -33.16%
-
Tax Rate - - - - - - - -
Total Cost 2,109,756 1,647,447 1,244,837 393,674 283,671 156,635 2,257,161 -4.39%
-
Net Worth 599,782 772,435 787,214 808,717 846,000 770,285 912,194 -24.32%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 599,782 772,435 787,214 808,717 846,000 770,285 912,194 -24.32%
NOSH 4,045,905 4,045,905 4,045,905 3,678,263 3,678,263 3,678,263 3,678,263 6.53%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin -26.48% -19.10% -16.23% -61.85% -61.56% -87.79% -56.44% -
ROE -69.53% -31.27% -19.95% -17.04% -11.84% -8.95% -83.82% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 44.50 37.61 28.57 6.62 4.77 2.38 41.12 5.39%
EPS -11.13 -6.44 -4.19 -3.75 -2.73 -1.97 -21.79 -36.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.21 0.21 0.22 0.23 0.22 0.26 -27.58%
Adjusted Per Share Value based on latest NOSH - 3,678,263
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 41.23 34.19 26.47 6.01 4.34 2.06 35.66 10.13%
EPS -10.31 -5.97 -3.88 -3.41 -2.47 -1.70 -18.90 -33.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1482 0.1909 0.1946 0.1999 0.2091 0.1904 0.2255 -24.35%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 0.09 0.125 0.085 0.045 0.05 0.10 0.125 -
P/RPS 0.20 0.33 0.30 0.68 1.05 4.20 0.30 -23.62%
P/EPS -0.81 -1.90 -2.03 -1.20 -1.84 -5.08 -0.57 26.31%
EY -123.62 -52.54 -49.29 -83.28 -54.45 -19.70 -174.34 -20.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.60 0.40 0.20 0.22 0.45 0.48 10.79%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 30/11/23 22/09/23 31/05/23 23/02/23 29/11/22 30/08/22 -
Price 0.085 0.095 0.125 0.06 0.055 0.06 0.115 -
P/RPS 0.19 0.25 0.44 0.91 1.15 2.52 0.28 -22.72%
P/EPS -0.76 -1.45 -2.98 -1.60 -2.02 -3.05 -0.53 27.07%
EY -130.89 -69.13 -33.52 -62.46 -49.50 -32.83 -189.50 -21.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.45 0.60 0.27 0.24 0.27 0.44 13.17%

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