[KNM] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -32.47%
YoY- -67.93%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,847,420 2,345,054 1,914,600 1,513,022 1,929,420 1,861,232 1,050,038 9.86%
PBT 11,478 75,418 16,150 17,140 380,504 341,902 156,912 -35.30%
Tax 5,242 63,524 41,780 90,948 -46,210 -41,072 -7,240 -
NP 16,720 138,942 57,930 108,088 334,294 300,830 149,672 -30.57%
-
NP to SH 19,230 137,788 59,744 108,956 339,744 300,830 150,782 -29.03%
-
Tax Rate -45.67% -84.23% -258.70% -530.62% 12.14% 12.01% 4.61% -
Total Cost 1,830,700 2,206,112 1,856,670 1,404,934 1,595,126 1,560,402 900,366 12.54%
-
Net Worth 1,466,989 1,602,640 1,792,320 1,606,905 1,887,466 1,400,196 465,376 21.06%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,466,989 1,602,640 1,792,320 1,606,905 1,887,466 1,400,196 465,376 21.06%
NOSH 1,466,989 977,219 979,409 3,919,280 3,932,222 1,060,754 258,542 33.51%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.91% 5.92% 3.03% 7.14% 17.33% 16.16% 14.25% -
ROE 1.31% 8.60% 3.33% 6.78% 18.00% 21.48% 32.40% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 125.93 239.97 195.49 38.60 49.07 175.46 406.14 -17.71%
EPS 1.32 14.10 6.10 2.78 8.64 28.36 58.32 -46.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.64 1.83 0.41 0.48 1.32 1.80 -9.32%
Adjusted Per Share Value based on latest NOSH - 3,928,888
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 45.66 57.96 47.32 37.40 47.69 46.00 25.95 9.86%
EPS 0.48 3.41 1.48 2.69 8.40 7.44 3.73 -28.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3626 0.3961 0.443 0.3972 0.4665 0.3461 0.115 21.07%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.46 0.70 1.88 2.04 3.36 8.47 6.90 -
P/RPS 0.37 0.29 0.96 5.28 6.85 4.83 1.70 -22.42%
P/EPS 35.09 4.96 30.82 73.38 38.89 29.87 11.83 19.84%
EY 2.85 20.14 3.24 1.36 2.57 3.35 8.45 -16.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.43 1.03 4.98 7.00 6.42 3.83 -29.73%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 16/08/12 22/08/11 30/08/10 27/08/09 26/08/08 29/08/07 -
Price 0.395 0.70 1.48 1.94 3.08 6.44 4.44 -
P/RPS 0.31 0.29 0.76 5.03 6.28 3.67 1.09 -18.89%
P/EPS 30.13 4.96 24.26 69.78 35.65 22.71 7.61 25.75%
EY 3.32 20.14 4.12 1.43 2.81 4.40 13.14 -20.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.81 4.73 6.42 4.88 2.47 -26.15%

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