[KNM] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -86.4%
YoY- -86.69%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 445,185 544,300 413,000 384,233 418,359 383,210 373,301 12.44%
PBT -144,941 1,808 6,267 -3,092 41,032 8,321 249 -
Tax 28,942 8,140 12,750 10,950 19,539 5,680 39,794 -19.11%
NP -115,999 9,948 19,017 7,858 60,571 14,001 40,043 -
-
NP to SH -116,295 10,855 19,017 7,629 56,094 14,144 40,334 -
-
Tax Rate - -450.22% -203.45% - -47.62% -68.26% -15,981.53% -
Total Cost 561,184 534,352 393,983 376,375 357,788 369,209 333,258 41.49%
-
Net Worth 1,654,364 1,789,608 1,754,661 982,428 1,738,123 1,610,844 1,779,441 -4.73%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 1,654,364 1,789,608 1,754,661 982,428 1,738,123 1,610,844 1,779,441 -4.73%
NOSH 978,914 977,927 980,257 982,428 3,950,281 3,928,888 3,954,313 -60.54%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -26.06% 1.83% 4.60% 2.05% 14.48% 3.65% 10.73% -
ROE -7.03% 0.61% 1.08% 0.78% 3.23% 0.88% 2.27% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 45.48 55.66 42.13 39.11 10.59 9.75 9.44 184.98%
EPS -11.88 1.11 1.94 0.78 1.42 0.36 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.83 1.79 1.00 0.44 0.41 0.45 141.41%
Adjusted Per Share Value based on latest NOSH - 982,428
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 11.02 13.47 10.22 9.51 10.35 9.48 9.24 12.45%
EPS -2.88 0.27 0.47 0.19 1.39 0.35 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4095 0.4429 0.4343 0.2432 0.4302 0.3987 0.4404 -4.72%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.20 1.88 2.76 2.84 1.82 2.04 2.88 -
P/RPS 2.64 3.38 6.55 7.26 17.19 20.92 30.51 -80.40%
P/EPS -10.10 169.37 142.27 365.72 128.17 566.67 282.35 -
EY -9.90 0.59 0.70 0.27 0.78 0.18 0.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 1.03 1.54 2.84 4.14 4.98 6.40 -76.88%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 22/11/11 22/08/11 26/05/11 23/02/11 24/11/10 30/08/10 25/05/10 -
Price 1.23 1.48 2.53 2.83 1.74 1.94 1.92 -
P/RPS 2.70 2.66 6.00 7.24 16.43 19.89 20.34 -73.94%
P/EPS -10.35 133.33 130.41 364.43 122.54 538.89 188.24 -
EY -9.66 0.75 0.77 0.27 0.82 0.19 0.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.81 1.41 2.83 3.95 4.73 4.27 -69.16%

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