[KNM] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 395.62%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 660,978 246,278 122,412 83,001 0 -
PBT 134,633 39,304 13,154 28,760 0 -
Tax -21,072 -9,417 -1,698 -1,734 0 -
NP 113,561 29,887 11,456 27,026 0 -
-
NP to SH 107,486 29,887 11,456 27,026 0 -
-
Tax Rate 15.65% 23.96% 12.91% 6.03% - -
Total Cost 547,417 216,391 110,956 55,975 0 -
-
Net Worth 344,552 141,476 103,245 39,791 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 344,552 141,476 103,245 39,791 0 -
NOSH 240,945 147,371 141,432 22,868 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 17.18% 12.14% 9.36% 32.56% 0.00% -
ROE 31.20% 21.13% 11.10% 67.92% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 274.33 167.11 86.55 362.95 0.00 -
EPS 44.61 20.28 8.10 118.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 0.96 0.73 1.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 19,483
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 16.36 6.10 3.03 2.05 0.00 -
EPS 2.66 0.74 0.28 0.67 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.035 0.0256 0.0098 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 3.03 1.85 0.94 2.07 0.00 -
P/RPS 1.10 1.11 1.09 0.57 0.00 -
P/EPS 6.79 9.12 11.60 1.75 0.00 -
EY 14.72 10.96 8.62 57.09 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.93 1.29 1.19 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 23/11/06 22/11/05 23/11/04 19/11/03 - -
Price 4.25 1.62 1.05 2.15 0.00 -
P/RPS 1.55 0.97 1.21 0.59 0.00 -
P/EPS 9.53 7.99 12.96 1.82 0.00 -
EY 10.50 12.52 7.71 54.97 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 1.69 1.44 1.24 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