[KNM] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 177.9%
YoY- 99.51%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 957,300 756,511 964,710 930,616 525,019 409,233 141,374 37.52%
PBT 8,075 8,570 190,252 170,951 78,456 93,376 25,112 -17.22%
Tax 20,890 45,474 -23,105 -20,536 -3,620 -13,784 -6,304 -
NP 28,965 54,044 167,147 150,415 74,836 79,592 18,808 7.45%
-
NP to SH 29,872 54,478 169,872 150,415 75,391 79,224 18,808 8.01%
-
Tax Rate -258.70% -530.62% 12.14% 12.01% 4.61% 14.76% 25.10% -
Total Cost 928,335 702,467 797,563 780,201 450,183 329,641 122,566 40.11%
-
Net Worth 1,792,320 1,606,905 1,887,466 1,400,196 465,376 238,154 131,081 54.60%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 1,792,320 1,606,905 1,887,466 1,400,196 465,376 238,154 131,081 54.60%
NOSH 979,409 3,919,280 3,932,222 1,060,754 258,542 150,730 147,282 37.11%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 3.03% 7.14% 17.33% 16.16% 14.25% 19.45% 13.30% -
ROE 1.67% 3.39% 9.00% 10.74% 16.20% 33.27% 14.35% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 97.74 19.30 24.53 87.73 203.07 271.50 95.99 0.30%
EPS 3.05 1.39 4.32 14.18 29.16 52.56 12.77 -21.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 0.41 0.48 1.32 1.80 1.58 0.89 12.75%
Adjusted Per Share Value based on latest NOSH - 1,061,642
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 23.69 18.72 23.88 23.03 12.99 10.13 3.50 37.51%
EPS 0.74 1.35 4.20 3.72 1.87 1.96 0.47 7.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4436 0.3977 0.4672 0.3466 0.1152 0.0589 0.0324 54.63%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.88 2.04 3.36 8.47 6.90 3.00 1.27 -
P/RPS 1.92 10.57 13.70 9.65 3.40 1.10 1.32 6.44%
P/EPS 61.64 146.76 77.78 59.73 23.66 5.71 9.95 35.50%
EY 1.62 0.68 1.29 1.67 4.23 17.52 10.06 -26.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 4.98 7.00 6.42 3.83 1.90 1.43 -5.31%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 22/08/11 30/08/10 27/08/09 26/08/08 29/08/07 23/08/06 22/08/05 -
Price 1.48 1.94 3.08 6.44 4.44 3.90 1.50 -
P/RPS 1.51 10.05 12.55 7.34 2.19 1.44 1.56 -0.54%
P/EPS 48.52 139.57 71.30 45.42 15.23 7.42 11.75 26.64%
EY 2.06 0.72 1.40 2.20 6.57 13.48 8.51 -21.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 4.73 6.42 4.88 2.47 2.47 1.69 -11.53%

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