[KNM] YoY Quarter Result on 31-Dec-2015 [#4]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- 154.17%
YoY- 1200.0%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 369,120 351,081 411,074 457,429 451,236 575,131 612,569 -8.09%
PBT -354,229 -45,537 -345,808 25,278 44,732 19,916 -49,295 38.89%
Tax -358,256 -663 -5,725 -19,607 -44,794 -13,899 8,431 -
NP -712,485 -46,200 -351,533 5,671 -62 6,017 -40,864 60.99%
-
NP to SH -705,755 -46,224 -351,678 6,006 462 7,512 -40,728 60.82%
-
Tax Rate - - - 77.57% 100.14% 69.79% - -
Total Cost 1,081,605 397,281 762,607 451,758 451,298 569,114 653,433 8.75%
-
Net Worth 1,501,501 2,195,124 2,367,423 2,364,862 1,525,000 1,459,047 1,040,887 6.29%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,501,501 2,195,124 2,367,423 2,364,862 1,525,000 1,459,047 1,040,887 6.29%
NOSH 2,369,437 2,369,437 2,156,132 1,876,875 1,525,000 1,459,047 1,040,887 14.68%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin -193.02% -13.16% -85.52% 1.24% -0.01% 1.05% -6.67% -
ROE -47.00% -2.11% -14.85% 0.25% 0.03% 0.51% -3.91% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 15.73 16.31 19.27 24.37 29.59 39.42 58.85 -19.73%
EPS -30.08 -2.15 -16.49 0.32 0.03 0.51 -3.92 40.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 1.02 1.11 1.26 1.00 1.00 1.00 -7.16%
Adjusted Per Share Value based on latest NOSH - 1,876,875
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 9.12 8.68 10.16 11.31 11.15 14.22 15.14 -8.09%
EPS -17.44 -1.14 -8.69 0.15 0.01 0.19 -1.01 60.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3711 0.5426 0.5851 0.5845 0.3769 0.3606 0.2573 6.29%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 0.075 0.225 0.34 0.51 0.49 0.45 0.46 -
P/RPS 0.48 1.38 1.76 2.09 1.66 1.14 0.78 -7.76%
P/EPS -0.25 -10.48 -2.06 159.38 1,617.42 87.40 -11.76 -47.35%
EY -401.09 -9.55 -48.50 0.63 0.06 1.14 -8.51 90.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.12 0.22 0.31 0.40 0.49 0.45 0.46 -20.05%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 27/02/19 26/02/18 24/02/17 25/02/16 25/02/15 06/03/14 26/02/13 -
Price 0.105 0.235 0.355 0.455 0.695 0.685 0.465 -
P/RPS 0.67 1.44 1.84 1.87 2.35 1.74 0.79 -2.70%
P/EPS -0.35 -10.94 -2.15 142.19 2,294.10 133.05 -11.88 -44.41%
EY -286.50 -9.14 -46.45 0.70 0.04 0.75 -8.41 79.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 0.23 0.32 0.36 0.70 0.69 0.47 -16.43%

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