[KNM] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[KNM] KNM GROUP BHD
Announcement Date
30-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -28.5%
YoY- -59.62%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 2,145,776 2,179,005 1,759,892 1,631,375 2,562,845 1,635,713 1,024,773 13.09%
PBT -20,677 -126,247 46,015 -43,568 473,021 307,853 132,626 -
Tax 29,911 72,972 51,379 188,313 -120,058 -45,798 809 82.42%
NP 9,234 -53,275 97,394 144,745 352,963 262,055 133,435 -35.89%
-
NP to SH 13,004 -52,743 93,595 143,702 355,838 263,157 128,675 -31.72%
-
Tax Rate - - -111.66% - 25.38% 14.88% -0.61% -
Total Cost 2,136,542 2,232,280 1,662,498 1,486,630 2,209,882 1,373,658 891,338 15.66%
-
Net Worth 1,463,974 1,604,071 1,789,608 0 1,883,604 1,061,642 258,542 33.47%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - 41,545 - -
Div Payout % - - - - - 15.79% - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 1,463,974 1,604,071 1,789,608 0 1,883,604 1,061,642 258,542 33.47%
NOSH 1,463,974 978,092 977,927 3,928,888 3,924,175 1,061,642 258,542 33.47%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.43% -2.44% 5.53% 8.87% 13.77% 16.02% 13.02% -
ROE 0.89% -3.29% 5.23% 0.00% 18.89% 24.79% 49.77% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 146.57 222.78 179.96 41.52 65.31 154.07 396.37 -15.26%
EPS 0.89 -5.39 9.57 3.66 9.07 24.79 49.77 -48.83%
DPS 0.00 0.00 0.00 0.00 0.00 3.91 0.00 -
NAPS 1.00 1.64 1.83 0.00 0.48 1.00 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 3,928,888
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 53.11 53.93 43.56 40.38 63.43 40.48 25.36 13.09%
EPS 0.32 -1.31 2.32 3.56 8.81 6.51 3.18 -31.77%
DPS 0.00 0.00 0.00 0.00 0.00 1.03 0.00 -
NAPS 0.3623 0.397 0.4429 0.00 0.4662 0.2628 0.064 33.46%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.46 0.70 1.88 2.04 3.36 8.47 6.90 -
P/RPS 0.31 0.31 1.04 4.91 5.14 5.50 1.74 -24.96%
P/EPS 51.79 -12.98 19.64 55.77 37.05 34.17 13.86 24.54%
EY 1.93 -7.70 5.09 1.79 2.70 2.93 7.21 -19.70%
DY 0.00 0.00 0.00 0.00 0.00 0.46 0.00 -
P/NAPS 0.46 0.43 1.03 0.00 7.00 8.47 6.90 -36.29%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 16/08/12 22/08/11 30/08/10 27/08/09 26/08/08 29/08/07 -
Price 0.395 0.70 1.48 1.94 3.08 6.44 4.44 -
P/RPS 0.27 0.31 0.82 4.67 4.72 4.18 1.12 -21.09%
P/EPS 44.47 -12.98 15.46 53.04 33.97 25.98 8.92 30.67%
EY 2.25 -7.70 6.47 1.89 2.94 3.85 11.21 -23.46%
DY 0.00 0.00 0.00 0.00 0.00 0.61 0.00 -
P/NAPS 0.40 0.43 0.81 0.00 6.42 6.44 4.44 -33.02%

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