[KNM] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 12.61%
YoY- 389.85%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 386,330 251,745 104,904 46,533 22,503 0 -
PBT 72,011 41,257 14,192 3,923 875 0 -
Tax -12,109 -7,288 -3,113 515 31 0 -
NP 59,902 33,969 11,079 4,438 906 0 -
-
NP to SH 61,005 28,262 11,079 4,438 906 0 -
-
Tax Rate 16.82% 17.66% 21.93% -13.13% -3.54% - -
Total Cost 326,428 217,776 93,825 42,095 21,597 0 -
-
Net Worth 517,869 344,541 141,434 103,176 33,901 0 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 517,869 344,541 141,434 103,176 33,901 0 -
NOSH 1,035,738 240,937 147,327 141,337 19,483 0 -
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 15.51% 13.49% 10.56% 9.54% 4.03% 0.00% -
ROE 11.78% 8.20% 7.83% 4.30% 2.67% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 37.30 104.49 71.20 32.92 115.50 0.00 -
EPS 5.89 11.73 7.52 3.14 4.65 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 1.43 0.96 0.73 1.74 0.00 -
Adjusted Per Share Value based on latest NOSH - 141,337
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 9.55 6.22 2.59 1.15 0.56 0.00 -
EPS 1.51 0.70 0.27 0.11 0.02 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.128 0.0852 0.035 0.0255 0.0084 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 4.62 3.03 1.85 0.94 2.07 0.00 -
P/RPS 12.39 2.90 2.60 2.86 1.79 0.00 -
P/EPS 78.44 25.83 24.60 29.94 44.52 0.00 -
EY 1.27 3.87 4.06 3.34 2.25 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.24 2.12 1.93 1.29 1.19 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 22/11/07 23/11/06 22/11/05 23/11/04 19/11/03 - -
Price 5.95 4.25 1.62 1.05 2.15 0.00 -
P/RPS 15.95 4.07 2.28 3.19 1.86 0.00 -
P/EPS 101.02 36.23 21.54 33.44 46.24 0.00 -
EY 0.99 2.76 4.64 2.99 2.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 11.90 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