[KENMARK] QoQ Annualized Quarter Result on 31-Mar-2006

Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006
Profit Trend
QoQ- 9.09%
YoY- 32.75%
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 297,934 315,504 383,360 235,574 215,943 244,183 187,898 35.86%
PBT 15,109 17,722 22,076 25,279 23,173 30,127 25,566 -29.50%
Tax -3,541 0 0 -51 -47 -3 0 -
NP 11,568 17,722 22,076 25,228 23,126 30,124 25,566 -40.97%
-
NP to SH 11,568 17,722 22,076 25,228 23,126 30,124 25,566 -40.97%
-
Tax Rate 23.44% 0.00% 0.00% 0.20% 0.20% 0.01% 0.00% -
Total Cost 286,366 297,782 361,284 210,345 192,817 214,059 162,332 45.84%
-
Net Worth 334,100 334,205 346,876 341,924 314,513 317,099 312,181 4.61%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 334,100 334,205 346,876 341,924 314,513 317,099 312,181 4.61%
NOSH 181,576 181,633 181,610 181,874 168,189 165,156 164,305 6.87%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 3.88% 5.62% 5.76% 10.71% 10.71% 12.34% 13.61% -
ROE 3.46% 5.30% 6.36% 7.38% 7.35% 9.50% 8.19% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 164.08 173.70 211.09 129.53 128.39 147.85 114.36 27.12%
EPS 6.36 9.76 12.16 15.00 13.75 18.24 15.56 -44.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.84 1.91 1.88 1.87 1.92 1.90 -2.11%
Adjusted Per Share Value based on latest NOSH - 181,874
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 1.67 1.77 2.15 1.32 1.21 1.37 1.05 36.13%
EPS 0.06 0.10 0.12 0.14 0.13 0.17 0.14 -43.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0187 0.0187 0.0194 0.0191 0.0176 0.0177 0.0175 4.50%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.95 0.92 1.06 1.04 1.10 1.11 1.26 -
P/RPS 0.58 0.53 0.50 0.80 0.86 0.75 1.10 -34.65%
P/EPS 14.91 9.43 8.72 7.50 8.00 6.09 8.10 50.03%
EY 6.71 10.61 11.47 13.34 12.50 16.43 12.35 -33.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.50 0.55 0.55 0.59 0.58 0.66 -14.65%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 23/11/06 30/08/06 31/05/06 28/02/06 30/11/05 30/08/05 -
Price 0.98 0.96 0.94 1.07 1.07 1.12 1.13 -
P/RPS 0.60 0.55 0.45 0.83 0.83 0.76 0.99 -28.31%
P/EPS 15.38 9.84 7.73 7.71 7.78 6.14 7.26 64.72%
EY 6.50 10.16 12.93 12.96 12.85 16.29 13.77 -39.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.52 0.49 0.57 0.57 0.58 0.59 -6.88%

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