[KNM] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[KNM] KNM GROUP BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 4.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KNM's Result
KNM's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 758,636 295,925 157,567 31,309 189.09%
PBT 148,435 39,083 15,155 23,481 84.79%
Tax -23,590 -6,188 -1,141 -464 270.01%
NP 124,845 32,895 14,014 23,017 75.61%
-
NP to SH 118,770 32,895 14,014 23,017 72.71%
-
Tax Rate 15.89% 15.83% 7.53% 1.98% -
Total Cost 633,791 263,030 143,553 8,292 323.82%
-
Net Worth 240,937 0 103,176 19,483 131.07%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - -
Div Payout % - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 240,937 0 103,176 19,483 131.07%
NOSH 240,937 147,327 141,337 19,483 131.07%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 16.46% 11.12% 8.89% 73.52% -
ROE 49.29% 0.00% 13.58% 118.13% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 314.87 200.86 111.48 160.69 25.10%
EPS 49.29 22.33 9.92 118.13 -25.25%
DPS 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.00 0.73 1.00 0.00%
Adjusted Per Share Value based on latest NOSH - 19,483
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 18.78 7.32 3.90 0.77 189.72%
EPS 2.94 0.81 0.35 0.57 72.69%
DPS 0.00 0.00 0.00 0.00 -
NAPS 0.0596 0.00 0.0255 0.0048 131.38%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 3.03 1.85 0.94 2.07 -
P/RPS 0.96 0.92 0.84 1.29 -9.37%
P/EPS 6.15 8.29 9.48 1.75 51.97%
EY 16.27 12.07 10.55 57.07 -34.15%
DY 0.00 0.00 0.00 0.00 -
P/NAPS 3.03 0.00 1.29 2.07 13.52%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/11/06 22/11/05 23/11/04 - -
Price 4.25 1.62 1.05 0.00 -
P/RPS 1.35 0.81 0.94 0.00 -
P/EPS 8.62 7.26 10.59 0.00 -
EY 11.60 13.78 9.44 0.00 -
DY 0.00 0.00 0.00 0.00 -
P/NAPS 4.25 0.00 1.44 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