[KNM] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[KNM] KNM GROUP BHD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 40.05%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 262,223 174,340 71,393 35,221 0 -
PBT 44,861 28,473 12,409 4,653 0 -
Tax -5,365 -7,697 -3,526 -1,576 0 -
NP 39,496 20,776 8,883 3,077 0 -
-
NP to SH 38,318 19,806 8,883 3,077 0 -
-
Tax Rate 11.96% 27.03% 28.41% 33.87% - -
Total Cost 222,727 153,564 62,510 32,144 0 -
-
Net Worth 426,042 176,919 123,538 81,760 0 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 426,042 176,919 123,538 81,760 0 -
NOSH 258,207 149,931 147,069 43,957 0 -
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 15.06% 11.92% 12.44% 8.74% 0.00% -
ROE 8.99% 11.19% 7.19% 3.76% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 101.56 116.28 48.54 80.13 0.00 -
EPS 14.84 13.21 6.04 7.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.65 1.18 0.84 1.86 0.00 -
Adjusted Per Share Value based on latest NOSH - 43,957
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 6.49 4.31 1.77 0.87 0.00 -
EPS 0.95 0.49 0.22 0.08 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1054 0.0438 0.0306 0.0202 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 - -
Price 5.65 2.50 1.21 2.09 0.00 -
P/RPS 5.56 2.15 2.49 2.61 0.00 -
P/EPS 38.07 18.93 20.03 29.86 0.00 -
EY 2.63 5.28 4.99 3.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 2.12 1.44 1.12 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/05/07 08/06/06 25/05/05 25/05/04 - -
Price 6.50 2.92 1.21 2.12 0.00 -
P/RPS 6.40 2.51 2.49 2.65 0.00 -
P/EPS 43.80 22.10 20.03 30.29 0.00 -
EY 2.28 4.52 4.99 3.30 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.94 2.47 1.44 1.14 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