[KNM] YoY Cumulative Quarter Result on 30-Jun-2011 [#2]

Announcement Date
22-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 57.08%
YoY- -45.17%
View:
Show?
Cumulative Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 983,213 923,710 1,172,527 957,300 756,511 964,710 930,616 0.92%
PBT 43,022 5,739 37,709 8,075 8,570 190,252 170,951 -20.53%
Tax -18,954 2,621 31,762 20,890 45,474 -23,105 -20,536 -1.32%
NP 24,068 8,360 69,471 28,965 54,044 167,147 150,415 -26.30%
-
NP to SH 25,290 9,615 68,894 29,872 54,478 169,872 150,415 -25.69%
-
Tax Rate 44.06% -45.67% -84.23% -258.70% -530.62% 12.14% 12.01% -
Total Cost 959,145 915,350 1,103,056 928,335 702,467 797,563 780,201 3.49%
-
Net Worth 1,945,384 1,466,989 1,602,640 1,792,320 1,606,905 1,887,466 1,400,196 5.63%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 1,945,384 1,466,989 1,602,640 1,792,320 1,606,905 1,887,466 1,400,196 5.63%
NOSH 1,496,449 1,466,989 977,219 979,409 3,919,280 3,932,222 1,060,754 5.90%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 2.45% 0.91% 5.92% 3.03% 7.14% 17.33% 16.16% -
ROE 1.30% 0.66% 4.30% 1.67% 3.39% 9.00% 10.74% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 65.70 62.97 119.99 97.74 19.30 24.53 87.73 -4.70%
EPS 1.69 0.66 7.05 3.05 1.39 4.32 14.18 -29.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.00 1.64 1.83 0.41 0.48 1.32 -0.25%
Adjusted Per Share Value based on latest NOSH - 977,927
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 24.30 22.83 28.98 23.66 18.70 23.84 23.00 0.92%
EPS 0.63 0.24 1.70 0.74 1.35 4.20 3.72 -25.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4808 0.3626 0.3961 0.443 0.3972 0.4665 0.3461 5.62%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.905 0.46 0.70 1.88 2.04 3.36 8.47 -
P/RPS 1.38 0.73 0.58 1.92 10.57 13.70 9.65 -27.67%
P/EPS 53.55 70.18 9.93 61.64 146.76 77.78 59.73 -1.80%
EY 1.87 1.42 10.07 1.62 0.68 1.29 1.67 1.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.46 0.43 1.03 4.98 7.00 6.42 -30.86%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 28/08/13 16/08/12 22/08/11 30/08/10 27/08/09 26/08/08 -
Price 1.00 0.395 0.70 1.48 1.94 3.08 6.44 -
P/RPS 1.52 0.63 0.58 1.51 10.05 12.55 7.34 -23.07%
P/EPS 59.17 60.27 9.93 48.52 139.57 71.30 45.42 4.50%
EY 1.69 1.66 10.07 2.06 0.72 1.40 2.20 -4.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.40 0.43 0.81 4.73 6.42 4.88 -26.47%

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