[KNM] YoY Cumulative Quarter Result on 30-Jun-2014 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 78.45%
YoY- 163.03%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 691,647 825,056 725,678 983,213 923,710 1,172,527 957,300 -5.26%
PBT 8,313 26,417 70,330 43,022 5,739 37,709 8,075 0.48%
Tax -5,248 -9,532 -30,062 -18,954 2,621 31,762 20,890 -
NP 3,065 16,885 40,268 24,068 8,360 69,471 28,965 -31.20%
-
NP to SH 2,464 17,579 41,158 25,290 9,615 68,894 29,872 -33.99%
-
Tax Rate 63.13% 36.08% 42.74% 44.06% -45.67% -84.23% -258.70% -
Total Cost 688,582 808,171 685,410 959,145 915,350 1,103,056 928,335 -4.85%
-
Net Worth 2,410,063 2,572,536 2,101,315 1,945,384 1,466,989 1,602,640 1,792,320 5.05%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 2,410,063 2,572,536 2,101,315 1,945,384 1,466,989 1,602,640 1,792,320 5.05%
NOSH 2,156,132 2,143,780 1,736,624 1,496,449 1,466,989 977,219 979,409 14.04%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 0.44% 2.05% 5.55% 2.45% 0.91% 5.92% 3.03% -
ROE 0.10% 0.68% 1.96% 1.30% 0.66% 4.30% 1.67% -
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 32.43 38.49 41.79 65.70 62.97 119.99 97.74 -16.78%
EPS 0.12 0.82 2.37 1.69 0.66 7.05 3.05 -41.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.20 1.21 1.30 1.00 1.64 1.83 -7.71%
Adjusted Per Share Value based on latest NOSH - 1,502,432
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 17.09 20.39 17.94 24.30 22.83 28.98 23.66 -5.27%
EPS 0.06 0.43 1.02 0.63 0.24 1.70 0.74 -34.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5957 0.6358 0.5194 0.4808 0.3626 0.3961 0.443 5.05%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 0.26 0.41 0.62 0.905 0.46 0.70 1.88 -
P/RPS 0.80 1.07 1.48 1.38 0.73 0.58 1.92 -13.56%
P/EPS 225.05 50.00 26.16 53.55 70.18 9.93 61.64 24.06%
EY 0.44 2.00 3.82 1.87 1.42 10.07 1.62 -19.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.34 0.51 0.70 0.46 0.43 1.03 -22.09%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 24/08/17 25/08/16 26/08/15 27/08/14 28/08/13 16/08/12 22/08/11 -
Price 0.23 0.405 0.44 1.00 0.395 0.70 1.48 -
P/RPS 0.71 1.05 1.05 1.52 0.63 0.58 1.51 -11.80%
P/EPS 199.08 49.39 18.57 59.17 60.27 9.93 48.52 26.50%
EY 0.50 2.02 5.39 1.69 1.66 10.07 2.06 -21.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.34 0.36 0.77 0.40 0.43 0.81 -20.77%

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