[KNM] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 149.27%
YoY- -52.85%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 561,293 445,185 544,300 413,000 384,233 418,359 383,210 28.88%
PBT -19,015 -144,941 1,808 6,267 -3,092 41,032 8,321 -
Tax 12,268 28,942 8,140 12,750 10,950 19,539 5,680 66.85%
NP -6,747 -115,999 9,948 19,017 7,858 60,571 14,001 -
-
NP to SH -5,342 -116,295 10,855 19,017 7,629 56,094 14,144 -
-
Tax Rate - - -450.22% -203.45% - -47.62% -68.26% -
Total Cost 568,040 561,184 534,352 393,983 376,375 357,788 369,209 33.16%
-
Net Worth 965,161 1,654,364 1,789,608 1,754,661 982,428 1,738,123 1,610,844 -28.86%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 965,161 1,654,364 1,789,608 1,754,661 982,428 1,738,123 1,610,844 -28.86%
NOSH 965,161 978,914 977,927 980,257 982,428 3,950,281 3,928,888 -60.67%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -1.20% -26.06% 1.83% 4.60% 2.05% 14.48% 3.65% -
ROE -0.55% -7.03% 0.61% 1.08% 0.78% 3.23% 0.88% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 58.16 45.48 55.66 42.13 39.11 10.59 9.75 227.84%
EPS -0.55 -11.88 1.11 1.94 0.78 1.42 0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.69 1.83 1.79 1.00 0.44 0.41 80.90%
Adjusted Per Share Value based on latest NOSH - 980,257
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 13.89 11.02 13.47 10.22 9.51 10.35 9.48 28.91%
EPS -0.13 -2.88 0.27 0.47 0.19 1.39 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2389 0.4095 0.4429 0.4343 0.2432 0.4302 0.3987 -28.85%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.99 1.20 1.88 2.76 2.84 1.82 2.04 -
P/RPS 1.70 2.64 3.38 6.55 7.26 17.19 20.92 -81.15%
P/EPS -178.87 -10.10 169.37 142.27 365.72 128.17 566.67 -
EY -0.56 -9.90 0.59 0.70 0.27 0.78 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.71 1.03 1.54 2.84 4.14 4.98 -65.83%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 22/11/11 22/08/11 26/05/11 23/02/11 24/11/10 30/08/10 -
Price 0.94 1.23 1.48 2.53 2.83 1.74 1.94 -
P/RPS 1.62 2.70 2.66 6.00 7.24 16.43 19.89 -81.12%
P/EPS -169.83 -10.35 133.33 130.41 364.43 122.54 538.89 -
EY -0.59 -9.66 0.75 0.77 0.27 0.82 0.19 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.73 0.81 1.41 2.83 3.95 4.73 -65.84%

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