[KNM] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -63.42%
YoY- -52.59%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 208,231 172,059 157,567 133,537 101,685 66,464 31,309 253.25%
PBT 20,691 12,935 15,155 12,107 30,135 25,482 23,481 -8.08%
Tax -419 1,531 -1,141 -1,625 -1,483 93 -464 -6.56%
NP 20,272 14,466 14,014 10,482 28,652 25,575 23,017 -8.11%
-
NP to SH 20,272 14,466 14,014 10,482 28,652 25,575 23,017 -8.11%
-
Tax Rate 2.03% -11.84% 7.53% 13.42% 4.92% -0.36% 1.98% -
Total Cost 187,959 157,593 143,553 123,055 73,033 40,889 8,292 699.42%
-
Net Worth 123,538 111,142 103,176 43,788 43,957 25,252 19,483 242.19%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 123,538 111,142 103,176 43,788 43,957 25,252 19,483 242.19%
NOSH 147,069 142,489 141,337 43,788 43,957 25,252 19,483 284.33%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 9.74% 8.41% 8.89% 7.85% 28.18% 38.48% 73.52% -
ROE 16.41% 13.02% 13.58% 23.94% 65.18% 101.28% 118.13% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 141.59 120.75 111.48 304.96 231.33 263.19 160.69 -8.08%
EPS 13.78 10.15 9.92 23.94 65.18 101.28 118.13 -76.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.78 0.73 1.00 1.00 1.00 1.00 -10.96%
Adjusted Per Share Value based on latest NOSH - 43,788
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 5.15 4.26 3.90 3.31 2.52 1.64 0.77 254.57%
EPS 0.50 0.36 0.35 0.26 0.71 0.63 0.57 -8.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0306 0.0275 0.0255 0.0108 0.0109 0.0063 0.0048 243.42%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.21 1.42 0.94 2.24 2.09 2.14 2.07 -
P/RPS 0.85 1.18 0.84 0.73 0.90 0.81 1.29 -24.25%
P/EPS 8.78 13.99 9.48 9.36 3.21 2.11 1.75 192.78%
EY 11.39 7.15 10.55 10.69 31.19 47.33 57.07 -65.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.82 1.29 2.24 2.09 2.14 2.07 -21.47%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 25/05/05 25/02/05 23/11/04 30/08/04 25/05/04 - - -
Price 1.21 1.42 1.05 2.75 2.12 0.00 0.00 -
P/RPS 0.85 1.18 0.94 0.90 0.92 0.00 0.00 -
P/EPS 8.78 13.99 10.59 11.49 3.25 0.00 0.00 -
EY 11.39 7.15 9.44 8.70 30.75 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.82 1.44 2.75 2.12 0.00 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