[KENANGA] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -208.02%
YoY- -112.61%
Quarter Report
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 44,771 230,139 158,685 118,191 65,549 312,073 252,401 -68.39%
PBT -5,027 -68,253 -68,524 -10,178 -2,439 134,058 88,223 -
Tax -844 17,515 17,461 522 -264 9,726 20,665 -
NP -5,871 -50,738 -51,063 -9,656 -2,703 143,784 108,888 -
-
NP to SH -6,139 -53,059 -53,082 -11,132 -3,614 141,113 106,715 -
-
Tax Rate - - - - - -7.26% -23.42% -
Total Cost 50,642 280,877 209,748 127,847 68,252 168,289 143,513 -50.03%
-
Net Worth 798,069 792,835 793,179 828,715 837,243 867,447 840,227 -3.37%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 798,069 792,835 793,179 828,715 837,243 867,447 840,227 -3.37%
NOSH 613,900 609,873 610,137 618,444 602,333 610,878 613,304 0.06%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -13.11% -22.05% -32.18% -8.17% -4.12% 46.07% 43.14% -
ROE -0.77% -6.69% -6.69% -1.34% -0.43% 16.27% 12.70% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 7.29 37.74 26.01 19.11 10.88 51.09 41.15 -68.42%
EPS -1.00 -8.70 -8.70 -1.80 -0.60 23.10 17.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.30 1.30 1.30 1.34 1.39 1.42 1.37 -3.43%
Adjusted Per Share Value based on latest NOSH - 626,416
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 6.08 31.28 21.57 16.06 8.91 42.41 34.30 -68.41%
EPS -0.83 -7.21 -7.21 -1.51 -0.49 19.18 14.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0847 1.0776 1.078 1.1263 1.1379 1.179 1.142 -3.37%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.40 0.41 0.57 0.75 0.74 0.94 1.03 -
P/RPS 5.48 1.09 2.19 3.92 6.80 1.84 2.50 68.66%
P/EPS -40.00 -4.71 -6.55 -41.67 -123.33 4.07 5.92 -
EY -2.50 -21.22 -15.26 -2.40 -0.81 24.57 16.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.44 0.56 0.53 0.66 0.75 -44.48%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 25/05/09 27/02/09 19/12/08 20/08/08 26/05/08 26/02/08 22/11/07 -
Price 0.65 0.43 0.43 0.63 0.88 0.88 1.00 -
P/RPS 8.91 1.14 1.65 3.30 8.09 1.72 2.43 137.59%
P/EPS -65.00 -4.94 -4.94 -35.00 -146.67 3.81 5.75 -
EY -1.54 -20.23 -20.23 -2.86 -0.68 26.25 17.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.33 0.33 0.47 0.63 0.62 0.73 -22.28%

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