[KNM] YoY Quarter Result on 31-Dec-2008 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -20.17%
YoY- 59.57%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 561,293 384,233 416,516 851,931 318,767 248,009 97,605 33.83%
PBT -19,015 -3,092 -80,900 154,938 64,890 12,912 14,843 -
Tax 12,268 10,950 138,932 -72,470 -13,153 11,716 -3,592 -
NP -6,747 7,858 58,032 82,468 51,737 24,628 11,251 -
-
NP to SH -5,342 7,629 57,301 82,554 51,736 25,020 11,251 -
-
Tax Rate - - - 46.77% 20.27% -90.74% 24.20% -
Total Cost 568,040 376,375 358,484 769,463 267,030 223,381 86,354 36.86%
-
Net Worth 965,161 982,428 1,886,339 1,758,094 550,479 244,854 155,237 35.58%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - 57,329 41,545 - - -
Div Payout % - - - 69.44% 80.30% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 965,161 982,428 1,886,339 1,758,094 550,479 244,854 155,237 35.58%
NOSH 965,161 982,428 3,929,873 3,821,944 1,038,640 244,854 147,844 36.69%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -1.20% 2.05% 13.93% 9.68% 16.23% 9.93% 11.53% -
ROE -0.55% 0.78% 3.04% 4.70% 9.40% 10.22% 7.25% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 58.16 39.11 10.60 22.29 30.69 101.29 66.02 -2.08%
EPS -0.55 0.78 5.78 2.16 1.41 2.45 7.61 -
DPS 0.00 0.00 0.00 1.50 4.00 0.00 0.00 -
NAPS 1.00 1.00 0.48 0.46 0.53 1.00 1.05 -0.80%
Adjusted Per Share Value based on latest NOSH - 3,821,944
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 13.89 9.51 10.31 21.09 7.89 6.14 2.42 33.78%
EPS -0.13 0.19 1.42 2.04 1.28 0.62 0.28 -
DPS 0.00 0.00 0.00 1.42 1.03 0.00 0.00 -
NAPS 0.2389 0.2432 0.4669 0.4351 0.1362 0.0606 0.0384 35.59%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.99 2.84 3.08 1.62 10.27 4.40 1.79 -
P/RPS 1.70 7.26 29.06 7.27 33.46 4.34 2.71 -7.47%
P/EPS -178.87 365.72 211.24 75.00 206.18 43.06 23.52 -
EY -0.56 0.27 0.47 1.33 0.49 2.32 4.25 -
DY 0.00 0.00 0.00 0.93 0.39 0.00 0.00 -
P/NAPS 0.99 2.84 6.42 3.52 19.38 4.40 1.70 -8.61%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 23/02/11 25/02/10 24/02/09 26/02/08 26/02/07 23/02/06 -
Price 0.94 2.83 3.22 1.60 8.47 6.05 2.40 -
P/RPS 1.62 7.24 30.38 7.18 27.60 5.97 3.64 -12.61%
P/EPS -169.83 364.43 220.84 74.07 170.04 59.21 31.54 -
EY -0.59 0.27 0.45 1.35 0.59 1.69 3.17 -
DY 0.00 0.00 0.00 0.94 0.47 0.00 0.00 -
P/NAPS 0.94 2.83 6.71 3.48 15.98 6.05 2.29 -13.78%

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