[KNM] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -52.43%
YoY- 155.1%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 262,796 262,223 248,009 251,745 234,893 174,340 97,605 93.88%
PBT 33,596 44,861 12,912 41,257 64,902 28,473 14,843 72.64%
Tax 1,746 -5,365 11,716 -7,288 -6,087 -7,697 -3,592 -
NP 35,342 39,496 24,628 33,969 58,815 20,776 11,251 114.93%
-
NP to SH 37,075 38,318 25,020 28,262 59,417 19,806 11,251 121.92%
-
Tax Rate -5.20% 11.96% -90.74% 17.66% 9.38% 27.03% 24.20% -
Total Cost 227,454 222,727 223,381 217,776 176,078 153,564 86,354 91.06%
-
Net Worth 465,376 426,042 244,854 344,541 238,150 176,919 155,237 108.32%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 465,376 426,042 244,854 344,541 238,150 176,919 155,237 108.32%
NOSH 258,542 258,207 244,854 240,937 150,728 149,931 147,844 45.29%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.45% 15.06% 9.93% 13.49% 25.04% 11.92% 11.53% -
ROE 7.97% 8.99% 10.22% 8.20% 24.95% 11.19% 7.25% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 101.65 101.56 101.29 104.49 155.84 116.28 66.02 33.44%
EPS 14.34 14.84 2.45 11.73 39.42 13.21 7.61 52.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.65 1.00 1.43 1.58 1.18 1.05 43.37%
Adjusted Per Share Value based on latest NOSH - 240,937
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 6.50 6.49 6.14 6.23 5.81 4.31 2.42 93.57%
EPS 0.92 0.95 0.62 0.70 1.47 0.49 0.28 121.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1152 0.1054 0.0606 0.0853 0.0589 0.0438 0.0384 108.42%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.90 5.65 4.40 3.03 3.00 2.50 1.79 -
P/RPS 6.79 5.56 4.34 2.90 1.93 2.15 2.71 84.78%
P/EPS 48.12 38.07 43.06 25.83 7.61 18.93 23.52 61.37%
EY 2.08 2.63 2.32 3.87 13.14 5.28 4.25 -37.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.83 3.42 4.40 2.12 1.90 2.12 1.70 72.11%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/08/07 25/05/07 26/02/07 23/11/06 23/08/06 08/06/06 23/02/06 -
Price 4.44 6.50 6.05 4.25 3.90 2.92 2.40 -
P/RPS 4.37 6.40 5.97 4.07 2.50 2.51 3.64 12.99%
P/EPS 30.96 43.80 59.21 36.23 9.89 22.10 31.54 -1.23%
EY 3.23 2.28 1.69 2.76 10.11 4.52 3.17 1.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.47 3.94 6.05 2.97 2.47 2.47 2.29 5.18%

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