[KNM] YoY TTM Result on 31-Mar-2010 [#1]

Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -22.43%
YoY- -47.21%
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 2,298,378 2,136,607 1,598,802 1,687,422 2,722,989 1,299,108 996,870 14.92%
PBT -1,725 -146,183 52,528 13,415 517,226 231,940 163,932 -
Tax 38,689 68,714 48,919 187,183 -137,826 -30,834 -7,024 -
NP 36,964 -77,469 101,447 200,598 379,400 201,106 156,908 -21.39%
-
NP to SH 39,455 -75,730 96,884 200,978 380,709 203,941 151,017 -20.02%
-
Tax Rate - - -93.13% -1,395.33% 26.65% 13.29% 4.28% -
Total Cost 2,261,414 2,214,076 1,497,355 1,486,824 2,343,589 1,098,002 839,962 17.92%
-
Net Worth 1,794,026 1,586,151 1,754,661 0 1,765,021 0 258,207 38.09%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - 41,545 - -
Div Payout % - - - - - 20.37% - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 1,794,026 1,586,151 1,754,661 0 1,765,021 0 258,207 38.09%
NOSH 1,482,666 979,106 980,257 3,954,313 3,922,270 1,048,934 258,207 33.78%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 1.61% -3.63% 6.35% 11.89% 13.93% 15.48% 15.74% -
ROE 2.20% -4.77% 5.52% 0.00% 21.57% 0.00% 58.49% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 155.02 218.22 163.10 42.67 69.42 123.85 386.07 -14.09%
EPS 2.66 -7.73 9.88 5.08 9.71 19.44 58.49 -40.22%
DPS 0.00 0.00 0.00 0.00 0.00 3.96 0.00 -
NAPS 1.21 1.62 1.79 0.00 0.45 0.00 1.00 3.22%
Adjusted Per Share Value based on latest NOSH - 3,954,313
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 56.81 52.81 39.52 41.71 67.30 32.11 24.64 14.92%
EPS 0.98 -1.87 2.39 4.97 9.41 5.04 3.73 -19.95%
DPS 0.00 0.00 0.00 0.00 0.00 1.03 0.00 -
NAPS 0.4434 0.392 0.4337 0.00 0.4362 0.00 0.0638 38.10%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.475 0.83 2.76 2.88 1.54 7.07 5.65 -
P/RPS 0.31 0.38 1.69 6.75 2.22 5.71 1.46 -22.74%
P/EPS 17.85 -10.73 27.93 56.67 15.87 36.36 9.66 10.76%
EY 5.60 -9.32 3.58 1.76 6.30 2.75 10.35 -9.72%
DY 0.00 0.00 0.00 0.00 0.00 0.56 0.00 -
P/NAPS 0.39 0.51 1.54 0.00 3.42 0.00 5.65 -35.92%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 22/05/12 26/05/11 25/05/10 28/05/09 27/05/08 25/05/07 -
Price 0.585 0.71 2.53 1.92 3.22 8.47 6.50 -
P/RPS 0.38 0.33 1.55 4.50 4.64 6.84 1.68 -21.92%
P/EPS 21.98 -9.18 25.60 37.78 33.17 43.56 11.11 12.03%
EY 4.55 -10.89 3.91 2.65 3.01 2.30 9.00 -10.73%
DY 0.00 0.00 0.00 0.00 0.00 0.47 0.00 -
P/NAPS 0.48 0.44 1.41 0.00 7.16 0.00 6.50 -35.20%

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