[KNM] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
30-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -63.42%
YoY- -52.59%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 1,024,773 611,795 237,554 133,537 8,806 228.17%
PBT 132,626 121,370 28,814 12,107 22,606 55.58%
Tax 809 -19,415 -2,560 -1,625 -495 -
NP 133,435 101,955 26,254 10,482 22,111 56.68%
-
NP to SH 128,675 101,587 26,254 10,482 22,111 55.27%
-
Tax Rate -0.61% 16.00% 8.88% 13.42% 2.19% -
Total Cost 891,338 509,840 211,300 123,055 -13,305 -
-
Net Worth 258,542 150,728 131,030 43,788 162,776 12.25%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 258,542 150,728 131,030 43,788 162,776 12.25%
NOSH 258,542 150,728 147,225 43,788 162,776 12.25%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 13.02% 16.66% 11.05% 7.85% 251.09% -
ROE 49.77% 67.40% 20.04% 23.94% 13.58% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 396.37 405.89 161.35 304.96 5.41 192.35%
EPS 49.77 67.40 17.83 23.94 13.58 38.33%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 0.89 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 43,788
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 25.36 15.14 5.88 3.31 0.22 227.40%
EPS 3.18 2.51 0.65 0.26 0.55 55.01%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.064 0.0373 0.0324 0.0108 0.0403 12.24%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 - -
Price 6.90 3.00 1.27 2.24 0.00 -
P/RPS 1.74 0.74 0.79 0.73 0.00 -
P/EPS 13.86 4.45 7.12 9.36 0.00 -
EY 7.21 22.47 14.04 10.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 6.90 3.00 1.43 2.24 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 29/08/07 23/08/06 22/08/05 30/08/04 - -
Price 4.44 3.90 1.50 2.75 0.00 -
P/RPS 1.12 0.96 0.93 0.90 0.00 -
P/EPS 8.92 5.79 8.41 11.49 0.00 -
EY 11.21 17.28 11.89 8.70 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.44 3.90 1.69 2.75 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