[KNM] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- -21.55%
YoY- 50.43%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 344,377 451,236 430,682 489,314 493,899 575,131 487,586 -20.70%
PBT 53,908 44,732 30,495 19,771 23,251 19,916 20,844 88.52%
Tax -19,117 -44,794 -14,749 -9,340 -9,614 -13,899 -15,313 15.95%
NP 34,791 -62 15,746 10,431 13,637 6,017 5,531 241.13%
-
NP to SH 35,052 462 16,435 11,118 14,172 7,512 6,323 213.55%
-
Tax Rate 35.46% 100.14% 48.37% 47.24% 41.35% 69.79% 73.46% -
Total Cost 309,586 451,298 414,936 478,883 480,262 569,114 482,055 -25.58%
-
Net Worth 2,067,583 1,525,000 1,919,976 1,953,162 2,016,222 1,459,047 1,456,326 26.34%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 2,067,583 1,525,000 1,919,976 1,953,162 2,016,222 1,459,047 1,456,326 26.34%
NOSH 1,615,299 1,525,000 1,535,981 1,502,432 1,461,030 1,459,047 1,456,326 7.15%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.10% -0.01% 3.66% 2.13% 2.76% 1.05% 1.13% -
ROE 1.70% 0.03% 0.86% 0.57% 0.70% 0.51% 0.43% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 21.32 29.59 28.04 32.57 33.80 39.42 33.48 -26.00%
EPS 2.17 0.03 1.07 0.74 0.97 0.51 0.43 194.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.00 1.25 1.30 1.38 1.00 1.00 17.90%
Adjusted Per Share Value based on latest NOSH - 1,502,432
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 8.51 11.15 10.64 12.09 12.21 14.22 12.05 -20.71%
EPS 0.87 0.01 0.41 0.27 0.35 0.19 0.16 209.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.511 0.3769 0.4745 0.4828 0.4983 0.3606 0.36 26.32%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.645 0.49 0.905 0.905 0.775 0.45 0.41 -
P/RPS 3.03 1.66 3.23 2.78 2.29 1.14 1.22 83.49%
P/EPS 29.72 1,617.42 84.58 122.30 79.90 87.40 94.43 -53.76%
EY 3.36 0.06 1.18 0.82 1.25 1.14 1.06 115.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.49 0.72 0.70 0.56 0.45 0.41 14.15%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 25/02/15 26/11/14 27/08/14 28/05/14 06/03/14 28/11/13 -
Price 0.62 0.695 0.59 1.00 0.755 0.685 0.445 -
P/RPS 2.91 2.35 2.10 3.07 2.23 1.74 1.33 68.61%
P/EPS 28.57 2,294.10 55.14 135.14 77.84 133.05 102.49 -57.36%
EY 3.50 0.04 1.81 0.74 1.28 0.75 0.98 133.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.70 0.47 0.77 0.55 0.69 0.45 4.40%

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