[KNM] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -70.73%
YoY- 81.89%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 585,829 413,000 373,301 525,453 331,215 262,223 174,340 22.36%
PBT 15,965 6,267 249 124,946 61,443 44,861 28,473 -9.18%
Tax 19,364 12,750 39,794 -27,655 -7,318 -5,365 -7,697 -
NP 35,329 19,017 40,043 97,291 54,125 39,496 20,776 9.24%
-
NP to SH 35,052 19,017 40,334 98,449 54,125 38,318 19,806 9.97%
-
Tax Rate -121.29% -203.45% -15,981.53% 22.13% 11.91% 11.96% 27.03% -
Total Cost 550,500 393,983 333,258 428,162 277,090 222,727 153,564 23.68%
-
Net Worth 1,586,151 1,754,661 1,779,441 1,765,021 597,892 426,042 176,919 44.08%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 1,586,151 1,754,661 1,779,441 1,765,021 597,892 426,042 176,919 44.08%
NOSH 979,106 980,257 3,954,313 3,922,270 1,048,934 258,207 149,931 36.67%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.03% 4.60% 10.73% 18.52% 16.34% 15.06% 11.92% -
ROE 2.21% 1.08% 2.27% 5.58% 9.05% 8.99% 11.19% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 59.83 42.13 9.44 13.40 31.58 101.56 116.28 -10.47%
EPS 3.58 1.94 1.02 2.51 5.16 14.84 13.21 -19.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.62 1.79 0.45 0.45 0.57 1.65 1.18 5.41%
Adjusted Per Share Value based on latest NOSH - 3,922,270
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 14.48 10.21 9.23 12.99 8.19 6.48 4.31 22.35%
EPS 0.87 0.47 1.00 2.43 1.34 0.95 0.49 10.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.392 0.4337 0.4398 0.4362 0.1478 0.1053 0.0437 44.09%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.83 2.76 2.88 1.54 7.07 5.65 2.50 -
P/RPS 1.39 6.55 30.51 11.50 22.39 5.56 2.15 -7.00%
P/EPS 23.18 142.27 282.35 61.35 137.02 38.07 18.93 3.43%
EY 4.31 0.70 0.35 1.63 0.73 2.63 5.28 -3.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.54 6.40 3.42 12.40 3.42 2.12 -21.12%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 22/05/12 26/05/11 25/05/10 28/05/09 27/05/08 25/05/07 08/06/06 -
Price 0.71 2.53 1.92 3.22 8.47 6.50 2.92 -
P/RPS 1.19 6.00 20.34 24.04 26.82 6.40 2.51 -11.68%
P/EPS 19.83 130.41 188.24 128.29 164.15 43.80 22.10 -1.78%
EY 5.04 0.77 0.53 0.78 0.61 2.28 4.52 1.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 1.41 4.27 7.16 14.86 3.94 2.47 -24.96%

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