[KNM] YoY Quarter Result on 2022-09-30 [#0] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 30/06/22 31/03/21 CAGR
Revenue 312,244 342,266 67,651 83,408 157,434 262,687 231,237 12.76% YoY % -8.77% 405.93% -18.89% -47.02% -40.07% 13.60% - Horiz. % 135.03% 148.02% 29.26% 36.07% 68.08% 113.60% 100.00%
PBT -1,071 4,282 -74,128 -103,849 -82,859 -72,424 -1,162 -3.21% YoY % -125.01% 105.78% 28.62% -25.33% -14.41% -6,132.70% - Horiz. % 92.17% -368.50% 6,379.35% 8,937.09% 7,130.72% 6,232.70% 100.00%
Tax -89,296 -27,631 31,776 30,622 7,270 -9,653 -3,000 288.29% YoY % -223.17% -186.96% 3.77% 321.21% 175.31% -221.77% - Horiz. % 2,976.53% 921.03% -1,059.20% -1,020.73% -242.33% 321.77% 100.00%
NP -90,367 -23,349 -42,352 -73,227 -75,589 -82,077 -4,162 242.29% YoY % -287.03% 44.87% 42.16% 3.12% 7.90% -1,872.06% - Horiz. % 2,171.24% 561.00% 1,017.59% 1,759.42% 1,816.17% 1,972.06% 100.00%
NP to SH -84,497 -19,293 -37,632 -68,973 -88,736 -74,381 -2,009 345.85% YoY % -337.97% 48.73% 45.44% 22.27% -19.30% -3,602.39% - Horiz. % 4,205.92% 960.33% 1,873.17% 3,433.20% 4,416.92% 3,702.39% 100.00%
Tax Rate - % 645.28 % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 100.00% - - - - -
Total Cost 402,611 365,615 110,003 156,635 233,023 344,764 235,399 23.93% YoY % 10.12% 232.37% -29.77% -32.78% -32.41% 46.46% - Horiz. % 171.03% 155.32% 46.73% 66.54% 98.99% 146.46% 100.00%
Net Worth 772,435 787,214 808,717 770,285 989,553 912,194 1,809,234 -28.84% YoY % -1.88% -2.66% 4.99% -22.16% 8.48% -49.58% - Horiz. % 42.69% 43.51% 44.70% 42.58% 54.69% 50.42% 100.00%
Dividend 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 30/06/22 31/03/21 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 30/06/22 31/03/21 CAGR
Net Worth 772,435 787,214 808,717 770,285 989,553 912,194 1,809,234 -28.84% YoY % -1.88% -2.66% 4.99% -22.16% 8.48% -49.58% - Horiz. % 42.69% 43.51% 44.70% 42.58% 54.69% 50.42% 100.00%
NOSH 3,678,263 3,748,642 3,675,987 3,501,299 3,412,253 3,508,441 3,015,390 8.27% YoY % -1.88% 1.98% 4.99% 2.61% -2.74% 16.35% - Horiz. % 121.98% 124.32% 121.91% 116.11% 113.16% 116.35% 100.00%
Ratio Analysis 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 30/06/22 31/03/21 CAGR
NP Margin -28.94 % -6.82 % -62.60 % -87.79 % -48.01 % -31.25 % -1.80 % 203.55% YoY % -324.34% 89.11% 28.69% -82.86% -53.63% -1,636.11% - Horiz. % 1,607.78% 378.89% 3,477.78% 4,877.22% 2,667.22% 1,736.11% 100.00%
ROE -10.94 % -2.45 % -4.65 % -8.95 % -8.97 % -8.15 % -0.11 % 528.94% YoY % -346.53% 47.31% 48.04% 0.22% -10.06% -7,309.09% - Horiz. % 9,945.45% 2,227.27% 4,227.27% 8,136.36% 8,154.55% 7,409.09% 100.00%
Per Share 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 30/06/22 31/03/21 CAGR
RPS 8.49 9.13 1.84 2.38 4.61 7.49 7.67 4.14% YoY % -7.01% 396.20% -22.69% -48.37% -38.45% -2.35% - Horiz. % 110.69% 119.04% 23.99% 31.03% 60.10% 97.65% 100.00%
EPS -2.25 -0.51 -1.02 -1.97 -2.60 -2.12 -0.07 300.41% YoY % -341.18% 50.00% 48.22% 24.23% -22.64% -2,928.57% - Horiz. % 3,214.29% 728.57% 1,457.14% 2,814.29% 3,714.29% 3,028.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.2100 0.2100 0.2200 0.2200 0.2900 0.2600 0.6000 -34.28% YoY % 0.00% -4.55% 0.00% -24.14% 11.54% -56.67% - Horiz. % 35.00% 35.00% 36.67% 36.67% 48.33% 43.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 4,045,905 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 30/06/22 31/03/21 CAGR
RPS 7.72 8.46 1.67 2.06 3.89 6.49 5.72 12.74% YoY % -8.75% 406.59% -18.93% -47.04% -40.06% 13.46% - Horiz. % 134.97% 147.90% 29.20% 36.01% 68.01% 113.46% 100.00%
EPS -2.09 -0.48 -0.93 -1.70 -2.19 -1.84 -0.05 344.75% YoY % -335.42% 48.39% 45.29% 22.37% -19.02% -3,580.00% - Horiz. % 4,180.00% 960.00% 1,860.00% 3,400.00% 4,380.00% 3,680.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1909 0.1946 0.1999 0.1904 0.2446 0.2255 0.4472 -28.85% YoY % -1.90% -2.65% 4.99% -22.16% 8.47% -49.58% - Horiz. % 42.69% 43.52% 44.70% 42.58% 54.70% 50.42% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 30/06/22 31/03/21 CAGR
Date 29/09/23 30/06/23 31/03/23 30/09/22 31/03/22 30/06/22 31/03/21 -
Price 0.1250 0.0850 0.0450 0.1000 0.1550 0.1250 0.1900 -
P/RPS 1.47 0.93 2.45 4.20 3.36 1.67 2.48 -18.87% YoY % 58.06% -62.04% -41.67% 25.00% 101.20% -32.66% - Horiz. % 59.27% 37.50% 98.79% 169.35% 135.48% 67.34% 100.00%
P/EPS -5.44 -16.52 -4.40 -5.08 -5.96 -5.90 -285.18 -79.46% YoY % 67.07% -275.45% 13.39% 14.77% -1.02% 97.93% - Horiz. % 1.91% 5.79% 1.54% 1.78% 2.09% 2.07% 100.00%
EY -18.38 -6.05 -22.75 -19.70 -16.78 -16.96 -0.35 387.23% YoY % -203.80% 73.41% -15.48% -17.40% 1.06% -4,745.71% - Horiz. % 5,251.43% 1,728.57% 6,500.00% 5,628.57% 4,794.29% 4,845.71% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.60 0.40 0.20 0.45 0.53 0.48 0.32 28.57% YoY % 50.00% 100.00% -55.56% -15.09% 10.42% 50.00% - Horiz. % 187.50% 125.00% 62.50% 140.62% 165.62% 150.00% 100.00%
Price Multiplier on Announcement Date 30/09/23 30/06/23 31/03/23 30/09/22 31/03/22 30/06/22 31/03/21 CAGR
Date 30/11/23 22/09/23 - 29/11/22 30/05/22 - - -
Price 0.0950 0.1250 0.0600 0.0600 0.1550 0.1150 0.1700 -
P/RPS 1.12 1.37 3.26 2.52 3.36 1.54 2.22 -23.93% YoY % -18.25% -57.98% 29.37% -25.00% 118.18% -30.63% - Horiz. % 50.45% 61.71% 146.85% 113.51% 151.35% 69.37% 100.00%
P/EPS -4.14 -24.29 -5.86 -3.05 -5.96 -5.42 -255.16 -80.75% YoY % 82.96% -314.51% -92.13% 48.83% -9.96% 97.88% - Horiz. % 1.62% 9.52% 2.30% 1.20% 2.34% 2.12% 100.00%
EY -24.18 -4.12 -17.06 -32.83 -16.78 -18.44 -0.39 420.67% YoY % -486.89% 75.85% 48.04% -95.65% 9.00% -4,628.21% - Horiz. % 6,200.00% 1,056.41% 4,374.36% 8,417.95% 4,302.56% 4,728.21% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.45 0.60 0.27 0.27 0.53 0.44 0.28 20.89% YoY % -25.00% 122.22% 0.00% -49.06% 20.45% 57.14% - Horiz. % 160.71% 214.29% 96.43% 96.43% 189.29% 157.14% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
InterimFinancialReport 1Q2023.pdf 
