[KNM] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 4.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 133,537 101,685 66,464 31,309 8,806 0 -
PBT 12,107 30,135 25,482 23,481 22,606 0 -
Tax -1,625 -1,483 93 -464 -495 0 -
NP 10,482 28,652 25,575 23,017 22,111 0 -
-
NP to SH 10,482 28,652 25,575 23,017 22,111 0 -
-
Tax Rate 13.42% 4.92% -0.36% 1.98% 2.19% - -
Total Cost 123,055 73,033 40,889 8,292 -13,305 0 -
-
Net Worth 43,788 43,957 25,252 19,483 162,776 0 -
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 43,788 43,957 25,252 19,483 162,776 0 -
NOSH 43,788 43,957 25,252 19,483 162,776 0 -
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 7.85% 28.18% 38.48% 73.52% 251.09% 0.00% -
ROE 23.94% 65.18% 101.28% 118.13% 13.58% 0.00% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 304.96 231.33 263.19 160.69 5.41 0.00 -
EPS 23.94 65.18 101.28 118.13 13.58 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 19,483
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 3.30 2.51 1.64 0.77 0.22 0.00 -
EPS 0.26 0.71 0.63 0.57 0.55 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0108 0.0109 0.0062 0.0048 0.0402 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 - - -
Price 2.24 2.09 2.14 2.07 0.00 0.00 -
P/RPS 0.73 0.90 0.81 1.29 0.00 0.00 -
P/EPS 9.36 3.21 2.11 1.75 0.00 0.00 -
EY 10.69 31.19 47.33 57.07 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.24 2.09 2.14 2.07 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/08/04 25/05/04 - - - - -
Price 2.75 2.12 0.00 0.00 0.00 0.00 -
P/RPS 0.90 0.92 0.00 0.00 0.00 0.00 -
P/EPS 11.49 3.25 0.00 0.00 0.00 0.00 -
EY 8.70 30.75 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.75 2.12 0.00 0.00 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