[KNM] QoQ Quarter Result on 30-Sep-2014 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 47.82%
YoY- 159.92%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 381,301 344,377 451,236 430,682 489,314 493,899 575,131 -24.02%
PBT 16,422 53,908 44,732 30,495 19,771 23,251 19,916 -12.09%
Tax -10,945 -19,117 -44,794 -14,749 -9,340 -9,614 -13,899 -14.76%
NP 5,477 34,791 -62 15,746 10,431 13,637 6,017 -6.09%
-
NP to SH 6,106 35,052 462 16,435 11,118 14,172 7,512 -12.93%
-
Tax Rate 66.65% 35.46% 100.14% 48.37% 47.24% 41.35% 69.79% -
Total Cost 375,824 309,586 451,298 414,936 478,883 480,262 569,114 -24.22%
-
Net Worth 2,110,931 2,067,583 1,525,000 1,919,976 1,953,162 2,016,222 1,459,047 28.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 2,110,931 2,067,583 1,525,000 1,919,976 1,953,162 2,016,222 1,459,047 28.00%
NOSH 1,744,571 1,615,299 1,525,000 1,535,981 1,502,432 1,461,030 1,459,047 12.69%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 1.44% 10.10% -0.01% 3.66% 2.13% 2.76% 1.05% -
ROE 0.29% 1.70% 0.03% 0.86% 0.57% 0.70% 0.51% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 21.86 21.32 29.59 28.04 32.57 33.80 39.42 -32.57%
EPS 0.35 2.17 0.03 1.07 0.74 0.97 0.51 -22.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.28 1.00 1.25 1.30 1.38 1.00 13.59%
Adjusted Per Share Value based on latest NOSH - 1,535,981
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 9.44 8.52 11.17 10.66 12.11 12.22 14.23 -23.99%
EPS 0.15 0.87 0.01 0.41 0.28 0.35 0.19 -14.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5225 0.5117 0.3774 0.4752 0.4834 0.499 0.3611 28.01%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.62 0.645 0.49 0.905 0.905 0.775 0.45 -
P/RPS 2.84 3.03 1.66 3.23 2.78 2.29 1.14 84.07%
P/EPS 177.14 29.72 1,617.42 84.58 122.30 79.90 87.40 60.36%
EY 0.56 3.36 0.06 1.18 0.82 1.25 1.14 -37.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.50 0.49 0.72 0.70 0.56 0.45 8.72%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 26/08/15 21/05/15 25/02/15 26/11/14 27/08/14 28/05/14 06/03/14 -
Price 0.44 0.62 0.695 0.59 1.00 0.755 0.685 -
P/RPS 2.01 2.91 2.35 2.10 3.07 2.23 1.74 10.12%
P/EPS 125.71 28.57 2,294.10 55.14 135.14 77.84 133.05 -3.72%
EY 0.80 3.50 0.04 1.81 0.74 1.28 0.75 4.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.48 0.70 0.47 0.77 0.55 0.69 -35.26%

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