[KNM] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -32.18%
YoY- 37.01%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 104,904 69,981 71,393 49,647 46,533 40,658 35,221 106.87%
PBT 14,192 12,701 12,409 -219 3,923 4,578 4,653 110.17%
Tax -3,113 -2,778 -3,526 3,229 515 -637 -1,576 57.36%
NP 11,079 9,923 8,883 3,010 4,438 3,941 3,077 134.73%
-
NP to SH 11,079 9,923 8,883 3,010 4,438 3,941 3,077 134.73%
-
Tax Rate 21.93% 21.87% 28.41% - -13.13% 13.91% 33.87% -
Total Cost 93,825 60,058 62,510 46,637 42,095 36,717 32,144 104.10%
-
Net Worth 141,434 131,030 123,538 111,142 103,176 83,198 81,760 44.05%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - 2,189 - -
Div Payout % - - - - - 55.56% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 141,434 131,030 123,538 111,142 103,176 83,198 81,760 44.05%
NOSH 147,327 147,225 147,069 142,489 141,337 43,788 43,957 123.79%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 10.56% 14.18% 12.44% 6.06% 9.54% 9.69% 8.74% -
ROE 7.83% 7.57% 7.19% 2.71% 4.30% 4.74% 3.76% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 71.20 47.53 48.54 34.84 32.92 92.85 80.13 -7.56%
EPS 7.52 6.74 6.04 2.11 3.14 9.00 7.00 4.88%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 0.96 0.89 0.84 0.78 0.73 1.90 1.86 -35.63%
Adjusted Per Share Value based on latest NOSH - 142,489
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2.59 1.73 1.76 1.23 1.15 1.00 0.87 106.80%
EPS 0.27 0.25 0.22 0.07 0.11 0.10 0.08 124.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.05 0.00 -
NAPS 0.035 0.0324 0.0305 0.0275 0.0255 0.0206 0.0202 44.21%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.85 1.27 1.21 1.42 0.94 2.24 2.09 -
P/RPS 2.60 2.67 2.49 4.08 2.86 2.41 2.61 -0.25%
P/EPS 24.60 18.84 20.03 67.22 29.94 24.89 29.86 -12.10%
EY 4.06 5.31 4.99 1.49 3.34 4.02 3.35 13.65%
DY 0.00 0.00 0.00 0.00 0.00 2.23 0.00 -
P/NAPS 1.93 1.43 1.44 1.82 1.29 1.18 1.12 43.68%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 22/11/05 22/08/05 25/05/05 25/02/05 23/11/04 30/08/04 25/05/04 -
Price 1.62 1.50 1.21 1.42 1.05 2.75 2.12 -
P/RPS 2.28 3.16 2.49 4.08 3.19 2.96 2.65 -9.53%
P/EPS 21.54 22.26 20.03 67.22 33.44 30.56 30.29 -20.31%
EY 4.64 4.49 4.99 1.49 2.99 3.27 3.30 25.48%
DY 0.00 0.00 0.00 0.00 0.00 1.82 0.00 -
P/NAPS 1.69 1.69 1.44 1.82 1.44 1.45 1.14 29.98%

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