[KNM] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 105.46%
YoY- -93.66%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 575,131 487,586 434,096 489,614 612,569 609,497 586,698 -1.31%
PBT 19,916 20,844 2,792 2,947 -49,295 22,879 21,744 -5.67%
Tax -13,899 -15,313 3,620 -999 8,431 18,859 12,398 -
NP 6,017 5,531 6,412 1,948 -40,864 41,738 34,142 -68.46%
-
NP to SH 7,512 6,323 7,391 2,224 -40,728 44,117 33,842 -63.23%
-
Tax Rate 69.79% 73.46% -129.66% 33.90% - -82.43% -57.02% -
Total Cost 569,114 482,055 427,684 487,666 653,433 567,759 552,556 1.98%
-
Net Worth 1,459,047 1,456,326 1,463,974 1,794,026 1,040,887 1,584,690 1,604,071 -6.10%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 1,459,047 1,456,326 1,463,974 1,794,026 1,040,887 1,584,690 1,604,071 -6.10%
NOSH 1,459,047 1,456,326 1,463,974 1,482,666 1,040,887 978,203 978,092 30.45%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 1.05% 1.13% 1.48% 0.40% -6.67% 6.85% 5.82% -
ROE 0.51% 0.43% 0.50% 0.12% -3.91% 2.78% 2.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 39.42 33.48 29.65 33.02 58.85 62.31 59.98 -24.35%
EPS 0.51 0.43 0.50 0.15 -3.92 4.51 3.46 -71.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.21 1.00 1.62 1.64 -28.02%
Adjusted Per Share Value based on latest NOSH - 1,482,666
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 14.23 12.07 10.74 12.12 15.16 15.09 14.52 -1.33%
EPS 0.19 0.16 0.18 0.06 -1.01 1.09 0.84 -62.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3611 0.3604 0.3623 0.444 0.2576 0.3922 0.397 -6.10%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.45 0.41 0.46 0.475 0.46 0.68 0.70 -
P/RPS 1.14 1.22 1.55 1.44 0.78 1.09 1.17 -1.71%
P/EPS 87.40 94.43 91.11 316.67 -11.76 15.08 20.23 164.55%
EY 1.14 1.06 1.10 0.32 -8.51 6.63 4.94 -62.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.41 0.46 0.39 0.46 0.42 0.43 3.06%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 06/03/14 28/11/13 28/08/13 30/05/13 26/02/13 20/11/12 16/08/12 -
Price 0.685 0.445 0.395 0.585 0.465 0.48 0.70 -
P/RPS 1.74 1.33 1.33 1.77 0.79 0.77 1.17 30.19%
P/EPS 133.05 102.49 78.24 390.00 -11.88 10.64 20.23 249.82%
EY 0.75 0.98 1.28 0.26 -8.41 9.40 4.94 -71.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.45 0.40 0.48 0.47 0.30 0.43 36.94%

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