[KNM] YoY Quarter Result on 30-Sep-2023

Announcement Date
30-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023
Profit Trend
QoQ- -337.97%
YoY- -22.51%
View:
Show?
Quarter Result
30/09/23 30/09/22 31/03/22 30/06/22 31/03/21 30/06/21 CAGR
Revenue 312,244 83,408 157,434 262,687 231,237 245,977 11.17%
PBT -1,071 -103,849 -82,859 -72,424 -1,162 15,082 -
Tax -89,296 30,622 7,270 -9,653 -3,000 -5,877 234.74%
NP -90,367 -73,227 -75,589 -82,077 -4,162 9,205 -
-
NP to SH -84,497 -68,973 -88,736 -74,381 -2,009 10,558 -
-
Tax Rate - - - - - 38.97% -
Total Cost 402,611 156,635 233,023 344,764 235,399 236,772 26.58%
-
Net Worth 772,435 770,285 989,553 912,194 1,809,234 1,642,219 -28.46%
Dividend
30/09/23 30/09/22 31/03/22 30/06/22 31/03/21 30/06/21 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/23 30/09/22 31/03/22 30/06/22 31/03/21 30/06/21 CAGR
Net Worth 772,435 770,285 989,553 912,194 1,809,234 1,642,219 -28.46%
NOSH 4,045,905 3,678,263 3,677,870 3,678,263 3,293,276 3,320,404 9.17%
Ratio Analysis
30/09/23 30/09/22 31/03/22 30/06/22 31/03/21 30/06/21 CAGR
NP Margin -28.94% -87.79% -48.01% -31.25% -1.80% 3.74% -
ROE -10.94% -8.95% -8.97% -8.15% -0.11% 0.64% -
Per Share
30/09/23 30/09/22 31/03/22 30/06/22 31/03/21 30/06/21 CAGR
RPS 8.49 2.38 4.61 7.49 7.67 8.24 1.33%
EPS -2.25 -1.97 -2.60 -2.12 -0.07 0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.21 0.22 0.29 0.26 0.60 0.55 -34.78%
Adjusted Per Share Value based on latest NOSH - 4,045,905
30/09/23 30/09/22 31/03/22 30/06/22 31/03/21 30/06/21 CAGR
RPS 7.72 2.06 3.89 6.49 5.72 6.08 11.18%
EPS -2.09 -1.70 -2.19 -1.84 -0.05 0.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1909 0.1904 0.2446 0.2255 0.4472 0.4059 -28.46%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 31/03/22 30/06/22 31/03/21 30/06/21 CAGR
Date 29/09/23 30/09/22 31/03/22 30/06/22 31/03/21 30/06/21 -
Price 0.125 0.10 0.155 0.125 0.19 0.175 -
P/RPS 1.47 4.20 3.36 1.67 2.48 2.12 -15.00%
P/EPS -5.44 -5.08 -5.96 -5.90 -285.18 49.49 -
EY -18.38 -19.70 -16.78 -16.96 -0.35 2.02 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.45 0.53 0.48 0.32 0.32 32.19%
Price Multiplier on Announcement Date
30/09/23 30/09/22 31/03/22 30/06/22 31/03/21 30/06/21 CAGR
Date 30/11/23 29/11/22 30/05/22 30/08/22 31/05/21 27/08/21 -
Price 0.095 0.06 0.155 0.115 0.17 0.26 -
P/RPS 1.12 2.52 3.36 1.54 2.22 3.16 -36.90%
P/EPS -4.14 -3.05 -5.96 -5.42 -255.16 73.53 -
EY -24.18 -32.83 -16.78 -18.44 -0.39 1.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.27 0.53 0.44 0.28 0.47 -1.91%

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