[KNM] QoQ Quarter Result on 30-Jun-2012 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -3.45%
YoY- 211.76%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 489,614 612,569 609,497 586,698 585,829 561,293 445,185 6.54%
PBT 2,947 -49,295 22,879 21,744 15,965 -19,015 -144,941 -
Tax -999 8,431 18,859 12,398 19,364 12,268 28,942 -
NP 1,948 -40,864 41,738 34,142 35,329 -6,747 -115,999 -
-
NP to SH 2,224 -40,728 44,117 33,842 35,052 -5,342 -116,295 -
-
Tax Rate 33.90% - -82.43% -57.02% -121.29% - - -
Total Cost 487,666 653,433 567,759 552,556 550,500 568,040 561,184 -8.92%
-
Net Worth 1,794,026 1,040,887 1,584,690 1,604,071 1,586,151 965,161 1,654,364 5.54%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,794,026 1,040,887 1,584,690 1,604,071 1,586,151 965,161 1,654,364 5.54%
NOSH 1,482,666 1,040,887 978,203 978,092 979,106 965,161 978,914 31.85%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.40% -6.67% 6.85% 5.82% 6.03% -1.20% -26.06% -
ROE 0.12% -3.91% 2.78% 2.11% 2.21% -0.55% -7.03% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 33.02 58.85 62.31 59.98 59.83 58.16 45.48 -19.20%
EPS 0.15 -3.92 4.51 3.46 3.58 -0.55 -11.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.00 1.62 1.64 1.62 1.00 1.69 -19.95%
Adjusted Per Share Value based on latest NOSH - 978,092
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 12.10 15.14 15.06 14.50 14.48 13.87 11.00 6.55%
EPS 0.05 -1.01 1.09 0.84 0.87 -0.13 -2.87 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4434 0.2573 0.3917 0.3965 0.392 0.2386 0.4089 5.54%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.475 0.46 0.68 0.70 0.83 0.99 1.20 -
P/RPS 1.44 0.78 1.09 1.17 1.39 1.70 2.64 -33.21%
P/EPS 316.67 -11.76 15.08 20.23 23.18 -178.87 -10.10 -
EY 0.32 -8.51 6.63 4.94 4.31 -0.56 -9.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.42 0.43 0.51 0.99 0.71 -32.90%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 20/11/12 16/08/12 22/05/12 28/02/12 22/11/11 -
Price 0.585 0.465 0.48 0.70 0.71 0.94 1.23 -
P/RPS 1.77 0.79 0.77 1.17 1.19 1.62 2.70 -24.51%
P/EPS 390.00 -11.88 10.64 20.23 19.83 -169.83 -10.35 -
EY 0.26 -8.41 9.40 4.94 5.04 -0.59 -9.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.30 0.43 0.44 0.94 0.73 -24.36%

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