[KNM] YoY Quarter Result on 31-Dec-2014 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -97.19%
YoY- -93.85%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 351,081 411,074 457,429 451,236 575,131 612,569 561,293 -7.51%
PBT -45,537 -345,808 25,278 44,732 19,916 -49,295 -19,015 15.65%
Tax -663 -5,725 -19,607 -44,794 -13,899 8,431 12,268 -
NP -46,200 -351,533 5,671 -62 6,017 -40,864 -6,747 37.76%
-
NP to SH -46,224 -351,678 6,006 462 7,512 -40,728 -5,342 43.23%
-
Tax Rate - - 77.57% 100.14% 69.79% - - -
Total Cost 397,281 762,607 451,758 451,298 569,114 653,433 568,040 -5.77%
-
Net Worth 2,195,124 2,367,423 2,364,862 1,525,000 1,459,047 1,040,887 965,161 14.66%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 2,195,124 2,367,423 2,364,862 1,525,000 1,459,047 1,040,887 965,161 14.66%
NOSH 2,369,437 2,156,132 1,876,875 1,525,000 1,459,047 1,040,887 965,161 16.13%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin -13.16% -85.52% 1.24% -0.01% 1.05% -6.67% -1.20% -
ROE -2.11% -14.85% 0.25% 0.03% 0.51% -3.91% -0.55% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 16.31 19.27 24.37 29.59 39.42 58.85 58.16 -19.08%
EPS -2.15 -16.49 0.32 0.03 0.51 -3.92 -0.55 25.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.11 1.26 1.00 1.00 1.00 1.00 0.33%
Adjusted Per Share Value based on latest NOSH - 1,525,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 8.68 10.16 11.31 11.15 14.22 15.14 13.87 -7.50%
EPS -1.14 -8.69 0.15 0.01 0.19 -1.01 -0.13 43.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5426 0.5851 0.5845 0.3769 0.3606 0.2573 0.2386 14.66%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.225 0.34 0.51 0.49 0.45 0.46 0.99 -
P/RPS 1.38 1.76 2.09 1.66 1.14 0.78 1.70 -3.41%
P/EPS -10.48 -2.06 159.38 1,617.42 87.40 -11.76 -178.87 -37.65%
EY -9.55 -48.50 0.63 0.06 1.14 -8.51 -0.56 60.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.31 0.40 0.49 0.45 0.46 0.99 -22.15%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 26/02/18 24/02/17 25/02/16 25/02/15 06/03/14 26/02/13 28/02/12 -
Price 0.235 0.355 0.455 0.695 0.685 0.465 0.94 -
P/RPS 1.44 1.84 1.87 2.35 1.74 0.79 1.62 -1.94%
P/EPS -10.94 -2.15 142.19 2,294.10 133.05 -11.88 -169.83 -36.65%
EY -9.14 -46.45 0.70 0.04 0.75 -8.41 -0.59 57.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.32 0.36 0.70 0.69 0.47 0.94 -20.89%

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