[KNM] QoQ TTM Result on 30-Jun-2006 [#2]

Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 95.01%
YoY- 286.94%
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 996,870 908,987 758,636 611,795 446,883 343,936 295,925 124.88%
PBT 163,932 147,544 148,435 121,370 69,169 53,105 39,083 160.31%
Tax -7,024 -9,356 -23,590 -19,415 -16,106 -11,935 -6,188 8.82%
NP 156,908 138,188 124,845 101,955 53,063 41,170 32,895 183.63%
-
NP to SH 151,017 132,505 118,770 101,587 52,093 41,170 32,895 176.48%
-
Tax Rate 4.28% 6.34% 15.89% 16.00% 23.28% 22.47% 15.83% -
Total Cost 839,962 770,799 633,791 509,840 393,820 302,766 263,030 117.00%
-
Net Worth 258,207 244,854 240,937 150,728 149,931 147,844 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 258,207 244,854 240,937 150,728 149,931 147,844 0 -
NOSH 258,207 244,854 240,937 150,728 149,931 147,844 147,327 45.41%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 15.74% 15.20% 16.46% 16.66% 11.87% 11.97% 11.12% -
ROE 58.49% 54.12% 49.29% 67.40% 34.74% 27.85% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 386.07 371.24 314.87 405.89 298.06 232.63 200.86 54.65%
EPS 58.49 54.12 49.29 67.40 34.74 27.85 22.33 90.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 150,728
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 24.64 22.47 18.75 15.12 11.05 8.50 7.31 124.97%
EPS 3.73 3.28 2.94 2.51 1.29 1.02 0.81 177.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0638 0.0605 0.0596 0.0373 0.0371 0.0365 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 5.65 4.40 3.03 3.00 2.50 1.79 1.85 -
P/RPS 1.46 1.19 0.96 0.74 0.84 0.77 0.92 36.09%
P/EPS 9.66 8.13 6.15 4.45 7.20 6.43 8.29 10.74%
EY 10.35 12.30 16.27 22.47 13.90 15.56 12.07 -9.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.65 4.40 3.03 3.00 2.50 1.79 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 26/02/07 23/11/06 23/08/06 08/06/06 23/02/06 22/11/05 -
Price 6.50 6.05 4.25 3.90 2.92 2.40 1.62 -
P/RPS 1.68 1.63 1.35 0.96 0.98 1.03 0.81 62.70%
P/EPS 11.11 11.18 8.62 5.79 8.40 8.62 7.26 32.83%
EY 9.00 8.94 11.60 17.28 11.90 11.60 13.78 -24.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.50 6.05 4.25 3.90 2.92 2.40 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