[KNM] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -3.39%
YoY- -34.87%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 2,136,607 1,963,778 1,786,718 1,759,892 1,598,802 1,559,103 1,591,386 21.68%
PBT -146,183 -155,881 -139,958 46,015 52,528 46,510 -31,298 179.15%
Tax 68,714 62,100 60,782 51,379 48,919 75,963 203,945 -51.54%
NP -77,469 -93,781 -79,176 97,394 101,447 122,473 172,647 -
-
NP to SH -75,730 -91,765 -78,794 93,595 96,884 118,201 167,873 -
-
Tax Rate - - - -111.66% -93.13% -163.33% - -
Total Cost 2,214,076 2,057,559 1,865,894 1,662,498 1,497,355 1,436,630 1,418,739 34.50%
-
Net Worth 1,586,151 965,161 1,654,364 1,789,608 1,754,661 982,428 0 -
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 1,586,151 965,161 1,654,364 1,789,608 1,754,661 982,428 0 -
NOSH 979,106 965,161 978,914 977,927 980,257 982,428 3,950,281 -60.50%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -3.63% -4.78% -4.43% 5.53% 6.35% 7.86% 10.85% -
ROE -4.77% -9.51% -4.76% 5.23% 5.52% 12.03% 0.00% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 218.22 203.47 182.52 179.96 163.10 158.70 40.29 208.09%
EPS -7.73 -9.51 -8.05 9.57 9.88 12.03 4.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.00 1.69 1.83 1.79 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 977,927
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 52.88 48.60 44.22 43.56 39.57 38.59 39.39 21.67%
EPS -1.87 -2.27 -1.95 2.32 2.40 2.93 4.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3926 0.2389 0.4095 0.4429 0.4343 0.2432 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.83 0.99 1.20 1.88 2.76 2.84 1.82 -
P/RPS 0.38 0.49 0.66 1.04 1.69 1.79 4.52 -80.78%
P/EPS -10.73 -10.41 -14.91 19.64 27.93 23.60 42.83 -
EY -9.32 -9.60 -6.71 5.09 3.58 4.24 2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.99 0.71 1.03 1.54 2.84 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 22/05/12 28/02/12 22/11/11 22/08/11 26/05/11 23/02/11 24/11/10 -
Price 0.71 0.94 1.23 1.48 2.53 2.83 1.74 -
P/RPS 0.33 0.46 0.67 0.82 1.55 1.78 4.32 -81.96%
P/EPS -9.18 -9.89 -15.28 15.46 25.60 23.52 40.94 -
EY -10.89 -10.11 -6.54 6.47 3.91 4.25 2.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.94 0.73 0.81 1.41 2.83 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