[KNM] YoY Annualized Quarter Result on 31-Mar-2008 [#1]

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Annualized Quarter Result
Revenue	1,652,000	1,493,204	2,101,812	1,324,860	1,048,892	697,360	285,572	33.96%
YoY %	10.63%	-28.96%	58.64%	26.31%	50.41%	144.20%	-	-
Horiz. %	578.49%	522.88%	736.00%	463.93%	367.30%	244.20%	100.00%	-
PBT	25,068	996	499,784	245,772	179,444	113,892	49,636	-10.75%
YoY %	2,416.87%	-99.80%	103.35%	36.96%	57.56%	129.45%	-	-
Horiz. %	50.50%	2.01%	1,006.90%	495.15%	361.52%	229.45%	100.00%	-
Tax	51,000	159,176	-110,620	-29,272	-21,460	-30,788	-14,104	-
YoY %	-67.96%	243.89%	-277.90%	-36.40%	30.30%	-118.29%	-	-
Horiz. %	-361.60%	-1,128.59%	784.32%	207.54%	152.16%	218.29%	100.00%	-
NP	76,068	160,172	389,164	216,500	157,984	83,104	35,532	13.51%
YoY %	-52.51%	-58.84%	79.75%	37.04%	90.10%	133.88%	-	-
Horiz. %	214.08%	450.78%	1,095.25%	609.31%	444.62%	233.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	76,068	161,336	393,796	216,500	153,272	79,224	35,532	13.51%
YoY %	-52.85%	-59.03%	81.89%	41.25%	93.47%	122.97%	-	-
Horiz. %	214.08%	454.06%	1,108.29%	609.31%	431.36%	222.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-203.45%	-15,981.53%	22.13%	11.91%	11.96%	27.03%	28.41%	-
YoY %	98.73%	-72,316.58%	85.81%	-0.42%	-55.75%	-4.86%	-	-
Horiz. %	-716.12%	-56,253.19%	77.90%	41.92%	42.10%	95.14%	100.00%	-
Total Cost	1,575,932	1,333,032	1,712,648	1,108,360	890,908	614,256	250,040	35.89%
YoY %	18.22%	-22.17%	54.52%	24.41%	45.04%	145.66%	-	-
Horiz. %	630.27%	533.13%	684.95%	443.27%	356.31%	245.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,754,661	1,779,441	1,765,021	597,892	426,042	176,919	123,538	55.58%
YoY %	-1.39%	0.82%	195.21%	40.34%	140.81%	43.21%	-	-
Horiz. %	1,420.34%	1,440.40%	1,428.73%	483.97%	344.87%	143.21%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Equity
Net Worth	1,754,661	1,779,441	1,765,021	597,892	426,042	176,919	123,538	55.58%
YoY %	-1.39%	0.82%	195.21%	40.34%	140.81%	43.21%	-	-
Horiz. %	1,420.34%	1,440.40%	1,428.73%	483.97%	344.87%	143.21%	100.00%	-
NOSH	980,257	3,954,313	3,922,270	1,048,934	258,207	149,931	147,069	37.16%
YoY %	-75.21%	0.82%	273.93%	306.24%	72.22%	1.95%	-	-
Horiz. %	666.53%	2,688.75%	2,666.96%	713.23%	175.57%	101.95%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Ratio Analysis
NP Margin	4.60%	10.73%	18.52%	16.34%	15.06%	11.92%	12.44%	-
YoY %	-57.13%	-42.06%	13.34%	8.50%	26.34%	-4.18%	-	-
Horiz. %	36.98%	86.25%	148.87%	131.35%	121.06%	95.82%	100.00%	-
ROE	4.34%	9.07%	22.31%	36.21%	35.98%	44.78%	28.76%	-
YoY %	-52.15%	-59.35%	-38.39%	0.64%	-19.65%	55.70%	-	-
Horiz. %	15.09%	31.54%	77.57%	125.90%	125.10%	155.70%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Per Share
RPS	168.53	37.76	53.59	126.31	406.22	465.12	194.17	-2.33%
YoY %	346.32%	-29.54%	-57.57%	-68.91%	-12.66%	139.54%	-	-
Horiz. %	86.80%	19.45%	27.60%	65.05%	209.21%	239.54%	100.00%	-
EPS	7.76	4.08	10.04	20.64	59.36	52.84	24.16	-17.23%
YoY %	90.20%	-59.36%	-51.36%	-65.23%	12.34%	118.71%	-	-
Horiz. %	32.12%	16.89%	41.56%	85.43%	245.70%	218.71%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.79	0.45	0.45	0.57	1.65	1.18	0.84	13.43%
YoY %	297.78%	0.00%	-21.05%	-65.45%	39.83%	40.48%	-	-
Horiz. %	213.10%	53.57%	53.57%	67.86%	196.43%	140.48%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Adjusted Per Share Value based on latest NOSH - 1,048,934
RPS	40.83	36.91	51.95	32.75	25.92	17.24	7.06	33.95%
YoY %	10.62%	-28.95%	58.63%	26.35%	50.35%	144.19%	-	-
Horiz. %	578.33%	522.80%	735.84%	463.88%	367.14%	244.19%	100.00%	-
EPS	1.88	3.99	9.73	5.35	3.79	1.96	0.88	13.48%
YoY %	-52.88%	-58.99%	81.87%	41.16%	93.37%	122.73%	-	-
Horiz. %	213.64%	453.41%	1,105.68%	607.95%	430.68%	222.73%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.4337	0.4398	0.4362	0.1478	0.1053	0.0437	0.0305	55.61%
YoY %	-1.39%	0.83%	195.13%	40.36%	140.96%	43.28%	-	-
Horiz. %	1,421.97%	1,441.97%	1,430.16%	484.59%	345.25%	143.28%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	31/03/06	31/03/05	-
Price	2.76	2.88	1.54	7.07	5.65	2.50	1.21	-
P/RPS	1.64	7.63	2.87	5.60	1.39	0.54	0.62	17.59%
YoY %	-78.51%	165.85%	-48.75%	302.88%	157.41%	-12.90%	-	-
Horiz. %	264.52%	1,230.65%	462.90%	903.23%	224.19%	87.10%	100.00%	-
P/EPS	35.57	70.59	15.34	34.25	9.52	4.73	5.01	38.61%
YoY %	-49.61%	360.17%	-55.21%	259.77%	101.27%	-5.59%	-	-
Horiz. %	709.98%	1,408.98%	306.19%	683.63%	190.02%	94.41%	100.00%	-
EY	2.81	1.42	6.52	2.92	10.51	21.14	19.97	-27.86%
YoY %	97.89%	-78.22%	123.29%	-72.22%	-50.28%	5.86%	-	-
Horiz. %	14.07%	7.11%	32.65%	14.62%	52.63%	105.86%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.54	6.40	3.42	12.40	3.42	2.12	1.44	1.12%
YoY %	-75.94%	87.13%	-72.42%	262.57%	61.32%	47.22%	-	-
Horiz. %	106.94%	444.44%	237.50%	861.11%	237.50%	147.22%	100.00%	-

	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	31/03/06	31/03/05	CAGR
Price Multiplier on Announcement Date
Date	26/05/11	25/05/10	28/05/09	27/05/08	25/05/07	08/06/06	25/05/05	-
Price	2.53	1.92	3.22	8.47	6.50	2.92	1.21	-
P/RPS	1.50	5.08	6.01	6.71	1.60	0.63	0.62	15.85%
YoY %	-70.47%	-15.47%	-10.43%	319.37%	153.97%	1.61%	-	-
Horiz. %	241.94%	819.35%	969.35%	1,082.26%	258.06%	101.61%	100.00%	-
P/EPS	32.60	47.06	32.07	41.04	10.95	5.53	5.01	36.61%
YoY %	-30.73%	46.74%	-21.86%	274.79%	98.01%	10.38%	-	-
Horiz. %	650.70%	939.32%	640.12%	819.16%	218.56%	110.38%	100.00%	-
EY	3.07	2.13	3.12	2.44	9.13	18.10	19.97	-26.79%
YoY %	44.13%	-31.73%	27.87%	-73.27%	-49.56%	-9.36%	-	-
Horiz. %	15.37%	10.67%	15.62%	12.22%	45.72%	90.64%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	1.41	4.27	7.16	14.86	3.94	2.47	1.44	-0.35%
YoY %	-66.98%	-40.36%	-51.82%	277.16%	59.51%	71.53%	-	-
Horiz. %	97.92%	296.53%	497.22%	1,031.94%	273.61%	171.53%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos