[KNM] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 28.08%
YoY- -27.73%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 71,393 49,647 46,533 40,658 35,221 35,155 22,503 115.76%
PBT 12,409 -219 3,923 4,578 4,653 5,463 875 484.94%
Tax -3,526 3,229 515 -637 -1,576 -3,266 31 -
NP 8,883 3,010 4,438 3,941 3,077 2,197 906 357.45%
-
NP to SH 8,883 3,010 4,438 3,941 3,077 2,197 906 357.45%
-
Tax Rate 28.41% - -13.13% 13.91% 33.87% 59.78% -3.54% -
Total Cost 62,510 46,637 42,095 36,717 32,144 32,958 21,597 102.96%
-
Net Worth 123,538 111,142 103,176 83,198 81,760 45,202 33,901 136.61%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - 2,189 - - - -
Div Payout % - - - 55.56% - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 123,538 111,142 103,176 83,198 81,760 45,202 33,901 136.61%
NOSH 147,069 142,489 141,337 43,788 43,957 25,252 19,483 284.33%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 12.44% 6.06% 9.54% 9.69% 8.74% 6.25% 4.03% -
ROE 7.19% 2.71% 4.30% 4.74% 3.76% 4.86% 2.67% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 48.54 34.84 32.92 92.85 80.13 139.21 115.50 -43.86%
EPS 6.04 2.11 3.14 9.00 7.00 8.70 4.65 19.02%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 0.84 0.78 0.73 1.90 1.86 1.79 1.74 -38.43%
Adjusted Per Share Value based on latest NOSH - 43,788
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 1.76 1.23 1.15 1.00 0.87 0.87 0.56 114.41%
EPS 0.22 0.07 0.11 0.10 0.08 0.05 0.02 393.88%
DPS 0.00 0.00 0.00 0.05 0.00 0.00 0.00 -
NAPS 0.0305 0.0275 0.0255 0.0206 0.0202 0.0112 0.0084 136.05%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.21 1.42 0.94 2.24 2.09 2.14 2.07 -
P/RPS 2.49 4.08 2.86 2.41 2.61 1.54 1.79 24.58%
P/EPS 20.03 67.22 29.94 24.89 29.86 24.60 44.52 -41.25%
EY 4.99 1.49 3.34 4.02 3.35 4.07 2.25 69.98%
DY 0.00 0.00 0.00 2.23 0.00 0.00 0.00 -
P/NAPS 1.44 1.82 1.29 1.18 1.12 1.20 1.19 13.54%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 25/02/05 23/11/04 30/08/04 25/05/04 27/02/04 19/11/03 -
Price 1.21 1.42 1.05 2.75 2.12 2.00 2.15 -
P/RPS 2.49 4.08 3.19 2.96 2.65 1.44 1.86 21.44%
P/EPS 20.03 67.22 33.44 30.56 30.29 22.99 46.24 -42.72%
EY 4.99 1.49 2.99 3.27 3.30 4.35 2.16 74.66%
DY 0.00 0.00 0.00 1.82 0.00 0.00 0.00 -
P/NAPS 1.44 1.82 1.44 1.45 1.14 1.12 1.24 10.47%

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