[KNM] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 232.33%
YoY- -78.16%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 427,984 381,301 489,314 434,096 586,698 544,300 383,210 1.85%
PBT 6,895 16,422 19,771 2,792 21,744 1,808 8,321 -3.08%
Tax -592 -10,945 -9,340 3,620 12,398 8,140 5,680 -
NP 6,303 5,477 10,431 6,412 34,142 9,948 14,001 -12.44%
-
NP to SH 6,792 6,106 11,118 7,391 33,842 10,855 14,144 -11.49%
-
Tax Rate 8.59% 66.65% 47.24% -129.66% -57.02% -450.22% -68.26% -
Total Cost 421,681 375,824 478,883 427,684 552,556 534,352 369,209 2.23%
-
Net Worth 2,547,000 2,110,931 1,953,162 1,463,974 1,604,071 1,789,608 1,610,844 7.92%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 2,547,000 2,110,931 1,953,162 1,463,974 1,604,071 1,789,608 1,610,844 7.92%
NOSH 2,122,500 1,744,571 1,502,432 1,463,974 978,092 977,927 3,928,888 -9.74%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 1.47% 1.44% 2.13% 1.48% 5.82% 1.83% 3.65% -
ROE 0.27% 0.29% 0.57% 0.50% 2.11% 0.61% 0.88% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 20.16 21.86 32.57 29.65 59.98 55.66 9.75 12.85%
EPS 0.32 0.35 0.74 0.50 3.46 1.11 0.36 -1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.21 1.30 1.00 1.64 1.83 0.41 19.58%
Adjusted Per Share Value based on latest NOSH - 1,463,974
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 10.59 9.44 12.11 10.74 14.52 13.47 9.48 1.86%
EPS 0.17 0.15 0.28 0.18 0.84 0.27 0.35 -11.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6304 0.5225 0.4834 0.3623 0.397 0.4429 0.3987 7.92%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.41 0.62 0.905 0.46 0.70 1.88 2.04 -
P/RPS 2.03 2.84 2.78 1.55 1.17 3.38 20.92 -32.18%
P/EPS 128.13 177.14 122.30 91.11 20.23 169.37 566.67 -21.92%
EY 0.78 0.56 0.82 1.10 4.94 0.59 0.18 27.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.51 0.70 0.46 0.43 1.03 4.98 -36.04%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 26/08/15 27/08/14 28/08/13 16/08/12 22/08/11 30/08/10 -
Price 0.405 0.44 1.00 0.395 0.70 1.48 1.94 -
P/RPS 2.01 2.01 3.07 1.33 1.17 2.66 19.89 -31.72%
P/EPS 126.56 125.71 135.14 78.24 20.23 133.33 538.89 -21.43%
EY 0.79 0.80 0.74 1.28 4.94 0.75 0.19 26.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.77 0.40 0.43 0.81 4.73 -35.49%

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