[KNM] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 142.49%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 248,009 97,605 49,647 35,155 0 -
PBT 12,912 14,843 -219 5,463 0 -
Tax 11,716 -3,592 3,229 -3,266 0 -
NP 24,628 11,251 3,010 2,197 0 -
-
NP to SH 25,020 11,251 3,010 2,197 0 -
-
Tax Rate -90.74% 24.20% - 59.78% - -
Total Cost 223,381 86,354 46,637 32,958 0 -
-
Net Worth 244,854 155,237 111,142 45,202 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 244,854 155,237 111,142 45,202 0 -
NOSH 244,854 147,844 142,489 25,252 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.93% 11.53% 6.06% 6.25% 0.00% -
ROE 10.22% 7.25% 2.71% 4.86% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 101.29 66.02 34.84 139.21 0.00 -
EPS 2.45 7.61 2.11 8.70 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.05 0.78 1.79 0.00 -
Adjusted Per Share Value based on latest NOSH - 25,252
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 6.13 2.41 1.23 0.87 0.00 -
EPS 0.62 0.28 0.07 0.05 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0605 0.0384 0.0275 0.0112 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 4.40 1.79 1.42 2.14 0.00 -
P/RPS 4.34 2.71 4.08 1.54 0.00 -
P/EPS 43.06 23.52 67.22 24.60 0.00 -
EY 2.32 4.25 1.49 4.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.40 1.70 1.82 1.20 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/07 23/02/06 25/02/05 27/02/04 - -
Price 6.05 2.40 1.42 2.00 0.00 -
P/RPS 5.97 3.64 4.08 1.44 0.00 -
P/EPS 59.21 31.54 67.22 22.99 0.00 -
EY 1.69 3.17 1.49 4.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.05 2.29 1.82 1.12 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