[KNM] QoQ Quarter Result on 31-Mar-2015 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 7487.01%
YoY- 147.33%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 457,429 458,175 381,301 344,377 451,236 430,682 489,314 -4.38%
PBT 25,278 28,527 16,422 53,908 44,732 30,495 19,771 17.74%
Tax -19,607 -26,567 -10,945 -19,117 -44,794 -14,749 -9,340 63.72%
NP 5,671 1,960 5,477 34,791 -62 15,746 10,431 -33.31%
-
NP to SH 6,006 2,363 6,106 35,052 462 16,435 11,118 -33.59%
-
Tax Rate 77.57% 93.13% 66.65% 35.46% 100.14% 48.37% 47.24% -
Total Cost 451,758 456,215 375,824 309,586 451,298 414,936 478,883 -3.80%
-
Net Worth 2,364,862 2,508,415 2,110,931 2,067,583 1,525,000 1,919,976 1,953,162 13.56%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 2,364,862 2,508,415 2,110,931 2,067,583 1,525,000 1,919,976 1,953,162 13.56%
NOSH 1,876,875 1,817,692 1,744,571 1,615,299 1,525,000 1,535,981 1,502,432 15.94%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 1.24% 0.43% 1.44% 10.10% -0.01% 3.66% 2.13% -
ROE 0.25% 0.09% 0.29% 1.70% 0.03% 0.86% 0.57% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 24.37 25.21 21.86 21.32 29.59 28.04 32.57 -17.53%
EPS 0.32 0.13 0.35 2.17 0.03 1.07 0.74 -42.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.38 1.21 1.28 1.00 1.25 1.30 -2.05%
Adjusted Per Share Value based on latest NOSH - 1,615,299
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 11.32 11.34 9.44 8.52 11.17 10.66 12.11 -4.38%
EPS 0.15 0.06 0.15 0.87 0.01 0.41 0.28 -33.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5853 0.6208 0.5225 0.5117 0.3774 0.4752 0.4834 13.56%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.51 0.47 0.62 0.645 0.49 0.905 0.905 -
P/RPS 2.09 1.86 2.84 3.03 1.66 3.23 2.78 -17.27%
P/EPS 159.38 361.54 177.14 29.72 1,617.42 84.58 122.30 19.25%
EY 0.63 0.28 0.56 3.36 0.06 1.18 0.82 -16.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.34 0.51 0.50 0.49 0.72 0.70 -31.06%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 26/11/15 26/08/15 21/05/15 25/02/15 26/11/14 27/08/14 -
Price 0.455 0.535 0.44 0.62 0.695 0.59 1.00 -
P/RPS 1.87 2.12 2.01 2.91 2.35 2.10 3.07 -28.07%
P/EPS 142.19 411.54 125.71 28.57 2,294.10 55.14 135.14 3.43%
EY 0.70 0.24 0.80 3.50 0.04 1.81 0.74 -3.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.36 0.48 0.70 0.47 0.77 -39.67%

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