[KNM] QoQ TTM Result on 31-Mar-2004 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 12.03%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 172,059 157,567 133,537 101,685 66,464 31,309 8,806 618.93%
PBT 12,935 15,155 12,107 30,135 25,482 23,481 22,606 -30.96%
Tax 1,531 -1,141 -1,625 -1,483 93 -464 -495 -
NP 14,466 14,014 10,482 28,652 25,575 23,017 22,111 -24.53%
-
NP to SH 14,466 14,014 10,482 28,652 25,575 23,017 22,111 -24.53%
-
Tax Rate -11.84% 7.53% 13.42% 4.92% -0.36% 1.98% 2.19% -
Total Cost 157,593 143,553 123,055 73,033 40,889 8,292 -13,305 -
-
Net Worth 111,142 103,176 43,788 43,957 25,252 19,483 162,776 -22.37%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 111,142 103,176 43,788 43,957 25,252 19,483 162,776 -22.37%
NOSH 142,489 141,337 43,788 43,957 25,252 19,483 162,776 -8.45%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 8.41% 8.89% 7.85% 28.18% 38.48% 73.52% 251.09% -
ROE 13.02% 13.58% 23.94% 65.18% 101.28% 118.13% 13.58% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 120.75 111.48 304.96 231.33 263.19 160.69 5.41 685.30%
EPS 10.15 9.92 23.94 65.18 101.28 118.13 13.58 -17.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.78 0.73 1.00 1.00 1.00 1.00 1.00 -15.20%
Adjusted Per Share Value based on latest NOSH - 43,957
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 4.26 3.90 3.31 2.52 1.64 0.77 0.22 614.64%
EPS 0.36 0.35 0.26 0.71 0.63 0.57 0.55 -24.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0275 0.0255 0.0108 0.0109 0.0063 0.0048 0.0403 -22.40%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 - -
Price 1.42 0.94 2.24 2.09 2.14 2.07 0.00 -
P/RPS 1.18 0.84 0.73 0.90 0.81 1.29 0.00 -
P/EPS 13.99 9.48 9.36 3.21 2.11 1.75 0.00 -
EY 7.15 10.55 10.69 31.19 47.33 57.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.29 2.24 2.09 2.14 2.07 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 23/11/04 30/08/04 25/05/04 - - - -
Price 1.42 1.05 2.75 2.12 0.00 0.00 0.00 -
P/RPS 1.18 0.94 0.90 0.92 0.00 0.00 0.00 -
P/EPS 13.99 10.59 11.49 3.25 0.00 0.00 0.00 -
EY 7.15 9.44 8.70 30.75 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 1.44 2.75 2.12 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