[KNM] YoY Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -380.21%
YoY- -148.44%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 216,384 243,237 803,595 336,560 363,379 337,759 319,882 -5.42%
PBT -15,448 -229,787 -6,150 18,887 20,419 -14,550 2,820 -
Tax -64,684 79,350 -22,962 -1,432 -5,818 -4,315 -1,736 67.60%
NP -80,132 -150,437 -29,112 17,455 14,601 -18,865 1,084 -
-
NP to SH -80,132 -137,768 -23,958 20,260 18,438 -18,423 547 -
-
Tax Rate - - - 7.58% 28.49% - 61.56% -
Total Cost 296,516 393,674 832,707 319,105 348,778 356,624 318,798 -1.02%
-
Net Worth 525,967 808,717 1,668,348 1,702,365 1,524,962 2,299,174 2,132,815 -18.11%
Dividend
31/03/24 31/03/23 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/24 31/03/23 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 525,967 808,717 1,668,348 1,702,365 1,524,962 2,299,174 2,132,815 -18.11%
NOSH 4,045,905 3,678,263 3,328,041 2,644,720 2,369,437 2,369,437 2,156,132 9.40%
Ratio Analysis
31/03/24 31/03/23 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin -37.03% -61.85% -3.62% 5.19% 4.02% -5.59% 0.34% -
ROE -15.24% -17.04% -1.44% 1.19% 1.21% -0.80% 0.03% -
Per Share
31/03/24 31/03/23 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 5.35 6.62 25.53 12.85 15.49 14.40 15.00 -13.68%
EPS -1.87 -3.75 -0.76 0.77 0.79 -0.86 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.22 0.53 0.65 0.65 0.98 1.00 -25.26%
Adjusted Per Share Value based on latest NOSH - 3,328,041
31/03/24 31/03/23 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 5.35 6.01 19.86 8.32 8.98 8.35 7.91 -5.42%
EPS -1.87 -3.41 -0.59 0.50 0.46 -0.46 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.1999 0.4124 0.4208 0.3769 0.5683 0.5272 -18.11%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 29/03/24 31/03/23 30/09/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 0.08 0.045 0.23 0.115 0.115 0.215 0.30 -
P/RPS 1.50 0.68 0.90 0.89 0.74 1.49 2.00 -4.02%
P/EPS -4.04 -1.20 -30.22 14.87 14.63 -27.38 1,169.73 -
EY -24.76 -83.28 -3.31 6.73 6.83 -3.65 0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.20 0.43 0.18 0.18 0.22 0.30 10.91%
Price Multiplier on Announcement Date
31/03/24 31/03/23 30/09/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/05/24 31/05/23 24/11/21 18/06/20 23/05/19 23/05/18 31/05/17 -
Price 0.09 0.06 0.17 0.25 0.19 0.195 0.28 -
P/RPS 1.68 0.91 0.67 1.95 1.23 1.35 1.87 -1.51%
P/EPS -4.54 -1.60 -22.34 32.32 24.18 -24.83 1,091.75 -
EY -22.01 -62.46 -4.48 3.09 4.14 -4.03 0.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.27 0.32 0.38 0.29 0.20 0.28 13.73%

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