[KNM] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -83.39%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 251,745 104,904 46,533 22,503 0 -
PBT 41,257 14,192 3,923 875 0 -
Tax -7,288 -3,113 515 31 0 -
NP 33,969 11,079 4,438 906 0 -
-
NP to SH 28,262 11,079 4,438 906 0 -
-
Tax Rate 17.66% 21.93% -13.13% -3.54% - -
Total Cost 217,776 93,825 42,095 21,597 0 -
-
Net Worth 344,541 141,434 103,176 33,901 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 344,541 141,434 103,176 33,901 0 -
NOSH 240,937 147,327 141,337 19,483 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 13.49% 10.56% 9.54% 4.03% 0.00% -
ROE 8.20% 7.83% 4.30% 2.67% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 104.49 71.20 32.92 115.50 0.00 -
EPS 11.73 7.52 3.14 4.65 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.43 0.96 0.73 1.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 19,483
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 6.23 2.60 1.15 0.56 0.00 -
EPS 0.70 0.27 0.11 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0853 0.035 0.0255 0.0084 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 3.03 1.85 0.94 2.07 0.00 -
P/RPS 2.90 2.60 2.86 1.79 0.00 -
P/EPS 25.83 24.60 29.94 44.52 0.00 -
EY 3.87 4.06 3.34 2.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.93 1.29 1.19 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 23/11/06 22/11/05 23/11/04 19/11/03 - -
Price 4.25 1.62 1.05 2.15 0.00 -
P/RPS 4.07 2.28 3.19 1.86 0.00 -
P/EPS 36.23 21.54 33.44 46.24 0.00 -
EY 2.76 4.64 2.99 2.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.97 1.69 1.44 1.24 0.00 -

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