[KNM] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 40.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 49,647 46,533 40,658 35,221 35,155 22,503 60,498 -12.29%
PBT -219 3,923 4,578 4,653 5,463 875 7,218 -
Tax 3,229 515 -637 -1,576 -3,266 31 -6,344 -
NP 3,010 4,438 3,941 3,077 2,197 906 874 127.20%
-
NP to SH 3,010 4,438 3,941 3,077 2,197 906 5,453 -32.58%
-
Tax Rate - -13.13% 13.91% 33.87% 59.78% -3.54% 87.89% -
Total Cost 46,637 42,095 36,717 32,144 32,958 21,597 59,624 -15.04%
-
Net Worth 111,142 103,176 83,198 81,760 45,202 33,901 306,019 -48.93%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 2,189 - - - - -
Div Payout % - - 55.56% - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 111,142 103,176 83,198 81,760 45,202 33,901 306,019 -48.93%
NOSH 142,489 141,337 43,788 43,957 25,252 19,483 162,776 -8.45%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 6.06% 9.54% 9.69% 8.74% 6.25% 4.03% 1.44% -
ROE 2.71% 4.30% 4.74% 3.76% 4.86% 2.67% 1.78% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 34.84 32.92 92.85 80.13 139.21 115.50 37.17 -4.20%
EPS 2.11 3.14 9.00 7.00 8.70 4.65 3.35 -26.41%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.73 1.90 1.86 1.79 1.74 1.88 -44.22%
Adjusted Per Share Value based on latest NOSH - 43,957
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 1.23 1.15 1.01 0.87 0.87 0.56 1.50 -12.33%
EPS 0.07 0.11 0.10 0.08 0.05 0.02 0.13 -33.68%
DPS 0.00 0.00 0.05 0.00 0.00 0.00 0.00 -
NAPS 0.0275 0.0255 0.0206 0.0202 0.0112 0.0084 0.0757 -48.93%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 1.42 0.94 2.24 2.09 2.14 2.07 0.00 -
P/RPS 4.08 2.86 2.41 2.61 1.54 1.79 0.00 -
P/EPS 67.22 29.94 24.89 29.86 24.60 44.52 0.00 -
EY 1.49 3.34 4.02 3.35 4.07 2.25 0.00 -
DY 0.00 0.00 2.23 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.29 1.18 1.12 1.20 1.19 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 23/11/04 30/08/04 25/05/04 27/02/04 19/11/03 07/08/03 -
Price 1.42 1.05 2.75 2.12 2.00 2.15 0.00 -
P/RPS 4.08 3.19 2.96 2.65 1.44 1.86 0.00 -
P/EPS 67.22 33.44 30.56 30.29 22.99 46.24 0.00 -
EY 1.49 2.99 3.27 3.30 4.35 2.16 0.00 -
DY 0.00 0.00 1.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.44 1.45 1.14 1.12 1.24 0.00 -

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