[KNM] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
07-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 409,233 141,374 75,879 60,498 0 -
PBT 93,376 25,112 9,231 7,218 0 -
Tax -13,784 -6,304 -2,213 -6,344 0 -
NP 79,592 18,808 7,018 874 0 -
-
NP to SH 79,224 18,808 7,018 5,453 0 -
-
Tax Rate 14.76% 25.10% 23.97% 87.89% - -
Total Cost 329,641 122,566 68,861 59,624 0 -
-
Net Worth 238,154 131,081 83,338 306,019 0 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - 2,193 - - -
Div Payout % - - 31.25% - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 238,154 131,081 83,338 306,019 0 -
NOSH 150,730 147,282 43,862 162,776 0 -
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 19.45% 13.30% 9.25% 1.44% 0.00% -
ROE 33.27% 14.35% 8.42% 1.78% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 271.50 95.99 172.99 37.17 0.00 -
EPS 52.56 12.77 16.00 3.35 0.00 -
DPS 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.58 0.89 1.90 1.88 0.00 -
Adjusted Per Share Value based on latest NOSH - 162,776
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 10.13 3.50 1.88 1.50 0.00 -
EPS 1.96 0.47 0.17 0.13 0.00 -
DPS 0.00 0.00 0.05 0.00 0.00 -
NAPS 0.0589 0.0324 0.0206 0.0757 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/06 30/06/05 30/06/04 - - -
Price 3.00 1.27 2.24 0.00 0.00 -
P/RPS 1.10 1.32 1.29 0.00 0.00 -
P/EPS 5.71 9.95 14.00 0.00 0.00 -
EY 17.52 10.06 7.14 0.00 0.00 -
DY 0.00 0.00 2.23 0.00 0.00 -
P/NAPS 1.90 1.43 1.18 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 23/08/06 22/08/05 30/08/04 07/08/03 - -
Price 3.90 1.50 2.75 0.00 0.00 -
P/RPS 1.44 1.56 1.59 0.00 0.00 -
P/EPS 7.42 11.75 17.19 0.00 0.00 -
EY 13.48 8.51 5.82 0.00 0.00 -
DY 0.00 0.00 1.82 0.00 0.00 -
P/NAPS 2.47 1.69 1.45 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