[KNM] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -14.45%
YoY- -85.67%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 410,652 458,175 430,682 487,586 609,497 445,185 418,359 -0.30%
PBT 2,744 28,527 30,495 20,844 22,879 -144,941 41,032 -36.26%
Tax -1,220 -26,567 -14,749 -15,313 18,859 28,942 19,539 -
NP 1,524 1,960 15,746 5,531 41,738 -115,999 60,571 -45.83%
-
NP to SH 1,118 2,363 16,435 6,323 44,117 -116,295 56,094 -47.89%
-
Tax Rate 44.46% 93.13% 48.37% 73.46% -82.43% - -47.62% -
Total Cost 409,128 456,215 414,936 482,055 567,759 561,184 357,788 2.25%
-
Net Worth 2,644,691 2,508,415 1,919,976 1,456,326 1,584,690 1,654,364 1,738,123 7.23%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 2,644,691 2,508,415 1,919,976 1,456,326 1,584,690 1,654,364 1,738,123 7.23%
NOSH 2,156,132 1,817,692 1,535,981 1,456,326 978,203 978,914 3,950,281 -9.59%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.37% 0.43% 3.66% 1.13% 6.85% -26.06% 14.48% -
ROE 0.04% 0.09% 0.86% 0.43% 2.78% -7.03% 3.23% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 19.25 25.21 28.04 33.48 62.31 45.48 10.59 10.46%
EPS 0.05 0.13 1.07 0.43 4.51 -11.88 1.42 -42.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.24 1.38 1.25 1.00 1.62 1.69 0.44 18.83%
Adjusted Per Share Value based on latest NOSH - 1,456,326
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 10.15 11.32 10.64 12.05 15.06 11.00 10.34 -0.30%
EPS 0.03 0.06 0.41 0.16 1.09 -2.87 1.39 -47.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6537 0.62 0.4745 0.36 0.3917 0.4089 0.4296 7.24%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.405 0.47 0.905 0.41 0.68 1.20 1.82 -
P/RPS 2.10 1.86 3.23 1.22 1.09 2.64 17.19 -29.53%
P/EPS 772.62 361.54 84.58 94.43 15.08 -10.10 128.17 34.86%
EY 0.13 0.28 1.18 1.06 6.63 -9.90 0.78 -25.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.34 0.72 0.41 0.42 0.71 4.14 -34.37%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 26/11/14 28/11/13 20/11/12 22/11/11 24/11/10 -
Price 0.36 0.535 0.59 0.445 0.48 1.23 1.74 -
P/RPS 1.87 2.12 2.10 1.33 0.77 2.70 16.43 -30.36%
P/EPS 686.77 411.54 55.14 102.49 10.64 -10.35 122.54 33.24%
EY 0.15 0.24 1.81 0.98 9.40 -9.66 0.82 -24.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.39 0.47 0.45 0.30 0.73 3.95 -35.26%

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