[KNM] YoY Cumulative 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- 35.07%
YoY- -67.93%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 923,710 1,172,527 957,300 756,511 964,710 930,616 525,019 9.86%
PBT 5,739 37,709 8,075 8,570 190,252 170,951 78,456 -35.30%
Tax 2,621 31,762 20,890 45,474 -23,105 -20,536 -3,620 -
NP 8,360 69,471 28,965 54,044 167,147 150,415 74,836 -30.57%
-
NP to SH 9,615 68,894 29,872 54,478 169,872 150,415 75,391 -29.03%
-
Tax Rate -45.67% -84.23% -258.70% -530.62% 12.14% 12.01% 4.61% -
Total Cost 915,350 1,103,056 928,335 702,467 797,563 780,201 450,183 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 0.66% 4.30% 1.67% 3.39% 9.00% 10.74% 16.20% -
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 62.97 119.99 97.74 19.30 24.53 87.73 203.07 -17.71%
EPS 0.66 7.05 3.05 1.39 4.32 14.18 29.16 -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 22.86 29.02 23.69 18.72 23.88 23.03 12.99 9.86%
EPS 0.24 1.71 0.74 1.35 4.20 3.72 1.87 -28.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3631 0.3967 0.4436 0.3977 0.4672 0.3466 0.1152 21.06%
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 0.73 0.58 1.92 10.57 13.70 9.65 3.40 -22.59%
P/EPS 70.18 9.93 61.64 146.76 77.78 59.73 23.66 19.84%
EY 1.42 10.07 1.62 0.68 1.29 1.67 4.23 -16.61%
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 0.63 0.58 1.51 10.05 12.55 7.34 2.19 -18.73%
P/EPS 60.27 9.93 48.52 139.57 71.30 45.42 15.23 25.74%
EY 1.66 10.07 2.06 0.72 1.40 2.20 6.57 -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