[KNM] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
16-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 30.35%
YoY- -156.35%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 2,298,378 2,394,593 2,343,317 2,179,005 2,136,607 1,963,778 1,786,718 18.26%
PBT -1,725 11,293 41,573 -126,247 -146,183 -155,881 -139,958 -94.64%
Tax 38,689 59,052 62,889 72,972 68,714 62,100 60,782 -25.98%
NP 36,964 70,345 104,462 -53,275 -77,469 -93,781 -79,176 -
-
NP to SH 39,455 72,283 107,669 -52,743 -75,730 -91,765 -78,794 -
-
Tax Rate - -522.91% -151.27% - - - - -
Total Cost 2,261,414 2,324,248 2,238,855 2,232,280 2,214,076 2,057,559 1,865,894 13.66%
-
Net Worth 1,794,026 1,040,887 1,584,690 1,604,071 1,586,151 965,161 1,654,364 5.54%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 1,794,026 1,040,887 1,584,690 1,604,071 1,586,151 965,161 1,654,364 5.54%
NOSH 1,482,666 1,040,887 978,203 978,092 979,106 965,161 978,914 31.85%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.61% 2.94% 4.46% -2.44% -3.63% -4.78% -4.43% -
ROE 2.20% 6.94% 6.79% -3.29% -4.77% -9.51% -4.76% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 155.02 230.05 239.55 222.78 218.22 203.47 182.52 -10.30%
EPS 2.66 6.94 11.01 -5.39 -7.73 -9.51 -8.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.21 1.00 1.62 1.64 1.62 1.00 1.69 -19.95%
Adjusted Per Share Value based on latest NOSH - 978,092
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 56.89 59.27 58.00 53.93 52.88 48.60 44.22 18.27%
EPS 0.98 1.79 2.66 -1.31 -1.87 -2.27 -1.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.444 0.2576 0.3922 0.397 0.3926 0.2389 0.4095 5.53%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.475 0.46 0.68 0.70 0.83 0.99 1.20 -
P/RPS 0.31 0.20 0.28 0.31 0.38 0.49 0.66 -39.54%
P/EPS 17.85 6.62 6.18 -12.98 -10.73 -10.41 -14.91 -
EY 5.60 15.10 16.19 -7.70 -9.32 -9.60 -6.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.46 0.42 0.43 0.51 0.99 0.71 -32.90%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 26/02/13 20/11/12 16/08/12 22/05/12 28/02/12 22/11/11 -
Price 0.585 0.465 0.48 0.70 0.71 0.94 1.23 -
P/RPS 0.38 0.20 0.20 0.31 0.33 0.46 0.67 -31.45%
P/EPS 21.98 6.70 4.36 -12.98 -9.18 -9.89 -15.28 -
EY 4.55 14.93 22.93 -7.70 -10.89 -10.11 -6.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.47 0.30 0.43 0.44 0.94 0.73 -24.36%

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