[KNM] YoY Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -71.08%
YoY- 93.47%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 373,301 525,453 331,215 262,223 174,340 71,393 35,221 48.18%
PBT 249 124,946 61,443 44,861 28,473 12,409 4,653 -38.59%
Tax 39,794 -27,655 -7,318 -5,365 -7,697 -3,526 -1,576 -
NP 40,043 97,291 54,125 39,496 20,776 8,883 3,077 53.33%
-
NP to SH 40,334 98,449 54,125 38,318 19,806 8,883 3,077 53.52%
-
Tax Rate -15,981.53% 22.13% 11.91% 11.96% 27.03% 28.41% 33.87% -
Total Cost 333,258 428,162 277,090 222,727 153,564 62,510 32,144 47.63%
-
Net Worth 1,779,441 1,765,021 597,892 426,042 176,919 123,538 81,760 67.05%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,779,441 1,765,021 597,892 426,042 176,919 123,538 81,760 67.05%
NOSH 3,954,313 3,922,270 1,048,934 258,207 149,931 147,069 43,957 111.60%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 10.73% 18.52% 16.34% 15.06% 11.92% 12.44% 8.74% -
ROE 2.27% 5.58% 9.05% 8.99% 11.19% 7.19% 3.76% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 9.44 13.40 31.58 101.56 116.28 48.54 80.13 -29.97%
EPS 1.02 2.51 5.16 14.84 13.21 6.04 7.00 -27.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.45 0.45 0.57 1.65 1.18 0.84 1.86 -21.05%
Adjusted Per Share Value based on latest NOSH - 258,207
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 9.24 13.01 8.20 6.49 4.31 1.77 0.87 48.23%
EPS 1.00 2.44 1.34 0.95 0.49 0.22 0.08 52.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4404 0.4368 0.148 0.1054 0.0438 0.0306 0.0202 67.10%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.88 1.54 7.07 5.65 2.50 1.21 2.09 -
P/RPS 30.51 11.50 22.39 5.56 2.15 2.49 2.61 50.62%
P/EPS 282.35 61.35 137.02 38.07 18.93 20.03 29.86 45.39%
EY 0.35 1.63 0.73 2.63 5.28 4.99 3.35 -31.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.40 3.42 12.40 3.42 2.12 1.44 1.12 33.69%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 25/05/10 28/05/09 27/05/08 25/05/07 08/06/06 25/05/05 25/05/04 -
Price 1.92 3.22 8.47 6.50 2.92 1.21 2.12 -
P/RPS 20.34 24.04 26.82 6.40 2.51 2.49 2.65 40.42%
P/EPS 188.24 128.29 164.15 43.80 22.10 20.03 30.29 35.57%
EY 0.53 0.78 0.61 2.28 4.52 4.99 3.30 -26.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.27 7.16 14.86 3.94 2.47 1.44 1.14 24.60%

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