[KNM] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Announcement Date
24-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 102.97%
YoY- -45.21%
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,411,296 1,782,024 1,402,485 1,174,870 1,423,058 1,676,819 911,349 7.55%
PBT 26,583 60,588 -136,867 49,602 219,014 298,769 150,467 -25.07%
Tax -12,692 50,621 49,832 65,013 -19,199 -45,060 -15,729 -3.50%
NP 13,891 111,209 -87,035 114,615 199,815 253,709 134,738 -31.49%
-
NP to SH 15,938 113,011 -86,424 110,572 201,793 253,831 136,396 -30.05%
-
Tax Rate 47.74% -83.55% - -131.07% 8.77% 15.08% 10.45% -
Total Cost 1,397,405 1,670,815 1,489,520 1,060,255 1,223,243 1,423,110 776,611 10.27%
-
Net Worth 1,463,309 1,583,718 1,654,094 1,731,376 1,931,222 1,702,294 517,828 18.88%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 1,463,309 1,583,718 1,654,094 1,731,376 1,931,222 1,702,294 517,828 18.88%
NOSH 1,463,309 977,603 978,754 3,934,946 3,941,269 3,782,876 1,035,656 5.92%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.98% 6.24% -6.21% 9.76% 14.04% 15.13% 14.78% -
ROE 1.09% 7.14% -5.22% 6.39% 10.45% 14.91% 26.34% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 96.45 182.28 143.29 29.86 36.11 44.33 88.00 1.53%
EPS 1.09 11.56 -8.83 2.81 5.12 6.71 13.17 -33.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.62 1.69 0.44 0.49 0.45 0.50 12.23%
Adjusted Per Share Value based on latest NOSH - 3,950,281
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 34.88 44.05 34.66 29.04 35.17 41.44 22.53 7.54%
EPS 0.39 2.79 -2.14 2.73 4.99 6.27 3.37 -30.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3617 0.3914 0.4088 0.4279 0.4773 0.4207 0.128 18.88%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.41 0.68 1.20 1.82 2.98 5.04 4.62 -
P/RPS 0.43 0.37 0.84 6.10 8.25 11.37 5.25 -34.07%
P/EPS 37.64 5.88 -13.59 64.77 58.20 75.11 35.08 1.17%
EY 2.66 17.00 -7.36 1.54 1.72 1.33 2.85 -1.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.42 0.71 4.14 6.08 11.20 9.24 -40.47%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 28/11/13 20/11/12 22/11/11 24/11/10 26/11/09 26/11/08 22/11/07 -
Price 0.445 0.48 1.23 1.74 3.04 2.18 5.95 -
P/RPS 0.46 0.26 0.86 5.83 8.42 4.92 6.76 -36.07%
P/EPS 40.86 4.15 -13.93 61.92 59.38 32.49 45.18 -1.65%
EY 2.45 24.08 -7.18 1.61 1.68 3.08 2.21 1.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.30 0.73 3.95 6.20 4.84 11.90 -42.03%

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