[KNM] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -32.18%
YoY- 37.01%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 318,767 248,009 97,605 49,647 35,155 0 -
PBT 64,890 12,912 14,843 -219 5,463 0 -
Tax -13,153 11,716 -3,592 3,229 -3,266 0 -
NP 51,737 24,628 11,251 3,010 2,197 0 -
-
NP to SH 51,736 25,020 11,251 3,010 2,197 0 -
-
Tax Rate 20.27% -90.74% 24.20% - 59.78% - -
Total Cost 267,030 223,381 86,354 46,637 32,958 0 -
-
Net Worth 550,479 244,854 155,237 111,142 45,202 0 -
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 41,545 - - - - - -
Div Payout % 80.30% - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 550,479 244,854 155,237 111,142 45,202 0 -
NOSH 1,038,640 244,854 147,844 142,489 25,252 0 -
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 16.23% 9.93% 11.53% 6.06% 6.25% 0.00% -
ROE 9.40% 10.22% 7.25% 2.71% 4.86% 0.00% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 30.69 101.29 66.02 34.84 139.21 0.00 -
EPS 1.41 2.45 7.61 2.11 8.70 0.00 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 1.00 1.05 0.78 1.79 0.00 -
Adjusted Per Share Value based on latest NOSH - 142,489
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 7.89 6.14 2.42 1.23 0.87 0.00 -
EPS 1.28 0.62 0.28 0.07 0.05 0.00 -
DPS 1.03 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1362 0.0606 0.0384 0.0275 0.0112 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 10.27 4.40 1.79 1.42 2.14 0.00 -
P/RPS 33.46 4.34 2.71 4.08 1.54 0.00 -
P/EPS 206.18 43.06 23.52 67.22 24.60 0.00 -
EY 0.49 2.32 4.25 1.49 4.07 0.00 -
DY 0.39 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 19.38 4.40 1.70 1.82 1.20 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/08 26/02/07 23/02/06 25/02/05 27/02/04 - -
Price 8.47 6.05 2.40 1.42 2.00 0.00 -
P/RPS 27.60 5.97 3.64 4.08 1.44 0.00 -
P/EPS 170.04 59.21 31.54 67.22 22.99 0.00 -
EY 0.59 1.69 3.17 1.49 4.35 0.00 -
DY 0.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 15.98 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