[KNM] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 30.36%
YoY- 137.94%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 434,096 489,614 612,569 609,497 586,698 585,829 561,293 -15.75%
PBT 2,792 2,947 -49,295 22,879 21,744 15,965 -19,015 -
Tax 3,620 -999 8,431 18,859 12,398 19,364 12,268 -55.71%
NP 6,412 1,948 -40,864 41,738 34,142 35,329 -6,747 -
-
NP to SH 7,391 2,224 -40,728 44,117 33,842 35,052 -5,342 -
-
Tax Rate -129.66% 33.90% - -82.43% -57.02% -121.29% - -
Total Cost 427,684 487,666 653,433 567,759 552,556 550,500 568,040 -17.25%
-
Net Worth 1,463,974 1,794,026 1,040,887 1,584,690 1,604,071 1,586,151 965,161 32.04%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 1,463,974 1,794,026 1,040,887 1,584,690 1,604,071 1,586,151 965,161 32.04%
NOSH 1,463,974 1,482,666 1,040,887 978,203 978,092 979,106 965,161 32.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.48% 0.40% -6.67% 6.85% 5.82% 6.03% -1.20% -
ROE 0.50% 0.12% -3.91% 2.78% 2.11% 2.21% -0.55% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 29.65 33.02 58.85 62.31 59.98 59.83 58.16 -36.20%
EPS 0.50 0.15 -3.92 4.51 3.46 3.58 -0.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.21 1.00 1.62 1.64 1.62 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 978,203
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.74 12.12 15.16 15.09 14.52 14.50 13.89 -15.77%
EPS 0.18 0.06 -1.01 1.09 0.84 0.87 -0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3623 0.444 0.2576 0.3922 0.397 0.3926 0.2389 32.03%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.46 0.475 0.46 0.68 0.70 0.83 0.99 -
P/RPS 1.55 1.44 0.78 1.09 1.17 1.39 1.70 -5.97%
P/EPS 91.11 316.67 -11.76 15.08 20.23 23.18 -178.87 -
EY 1.10 0.32 -8.51 6.63 4.94 4.31 -0.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.39 0.46 0.42 0.43 0.51 0.99 -40.03%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/08/13 30/05/13 26/02/13 20/11/12 16/08/12 22/05/12 28/02/12 -
Price 0.395 0.585 0.465 0.48 0.70 0.71 0.94 -
P/RPS 1.33 1.77 0.79 0.77 1.17 1.19 1.62 -12.33%
P/EPS 78.24 390.00 -11.88 10.64 20.23 19.83 -169.83 -
EY 1.28 0.26 -8.41 9.40 4.94 5.04 -0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.48 0.47 0.30 0.43 0.44 0.94 -43.45%

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