[KNM] YoY Quarter Result on 30-Jun-2007 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
29-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -3.24%
YoY- -37.6%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 383,210 439,257 599,401 262,796 234,893 69,981 40,658 45.31%
PBT 8,321 65,304 109,509 33,596 64,902 12,701 4,578 10.46%
Tax 5,680 4,550 -13,218 1,746 -6,087 -2,778 -637 -
NP 14,001 69,854 96,291 35,342 58,815 9,923 3,941 23.51%
-
NP to SH 14,144 71,420 96,291 37,075 59,417 9,923 3,941 23.72%
-
Tax Rate -68.26% -6.97% 12.07% -5.20% 9.38% 21.87% 13.91% -
Total Cost 369,209 369,403 503,110 227,454 176,078 60,058 36,717 46.88%
-
Net Worth 1,610,844 1,883,604 1,401,368 465,376 238,150 131,030 83,198 63.82%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - 2,189 -
Div Payout % - - - - - - 55.56% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 1,610,844 1,883,604 1,401,368 465,376 238,150 131,030 83,198 63.82%
NOSH 3,928,888 3,924,175 1,061,642 258,542 150,728 147,225 43,788 111.51%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.65% 15.90% 16.06% 13.45% 25.04% 14.18% 9.69% -
ROE 0.88% 3.79% 6.87% 7.97% 24.95% 7.57% 4.74% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 9.75 11.19 56.46 101.65 155.84 47.53 92.85 -31.30%
EPS 0.36 1.82 9.07 14.34 39.42 6.74 9.00 -41.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 0.41 0.48 1.32 1.80 1.58 0.89 1.90 -22.54%
Adjusted Per Share Value based on latest NOSH - 258,542
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 9.48 10.87 14.84 6.50 5.81 1.73 1.01 45.21%
EPS 0.35 1.77 2.38 0.92 1.47 0.25 0.10 23.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.05 -
NAPS 0.3987 0.4662 0.3468 0.1152 0.0589 0.0324 0.0206 63.81%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.04 3.36 8.47 6.90 3.00 1.27 2.24 -
P/RPS 20.92 30.02 15.00 6.79 1.93 2.67 2.41 43.33%
P/EPS 566.67 184.62 93.38 48.12 7.61 18.84 24.89 68.31%
EY 0.18 0.54 1.07 2.08 13.14 5.31 4.02 -40.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.23 -
P/NAPS 4.98 7.00 6.42 3.83 1.90 1.43 1.18 27.10%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 27/08/09 26/08/08 29/08/07 23/08/06 22/08/05 30/08/04 -
Price 1.94 3.08 6.44 4.44 3.90 1.50 2.75 -
P/RPS 19.89 27.52 11.41 4.37 2.50 3.16 2.96 37.34%
P/EPS 538.89 169.23 71.00 30.96 9.89 22.26 30.56 61.29%
EY 0.19 0.59 1.41 3.23 10.11 4.49 3.27 -37.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.82 -
P/NAPS 4.73 6.42 4.88 2.47 2.47 1.69 1.45 21.77%

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