[KENANGA] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
25-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -57.11%
YoY- -138.25%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 77,410 60,566 30,185 69,254 45,111 26,249 13,421 221.27%
PBT 4,347 5,010 7,141 -23,604 -13,921 -15,330 -7,826 -
Tax 869 -3,167 -1,819 23,604 13,921 15,330 7,826 -76.86%
NP 5,216 1,843 5,322 0 0 0 0 -
-
NP to SH 5,216 1,843 5,322 -24,854 -15,819 -21,781 -8,754 -
-
Tax Rate -19.99% 63.21% 25.47% - - - - -
Total Cost 72,194 58,723 24,863 69,254 45,111 26,249 13,421 206.69%
-
Net Worth 639,249 673,923 651,176 683,181 548,871 572,976 600,898 4.20%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 30,309 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 639,249 673,923 651,176 683,181 548,871 572,976 600,898 4.20%
NOSH 579,555 614,333 591,333 606,195 479,363 452,945 467,624 15.36%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 6.74% 3.04% 17.63% 0.00% 0.00% 0.00% 0.00% -
ROE 0.82% 0.27% 0.82% -3.64% -2.88% -3.80% -1.46% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 13.36 9.86 5.10 11.42 9.41 5.80 2.87 178.53%
EPS 0.90 0.30 0.90 -4.10 -3.30 -3.60 -1.40 -
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.103 1.097 1.1012 1.127 1.145 1.265 1.285 -9.67%
Adjusted Per Share Value based on latest NOSH - 602,266
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 10.65 8.33 4.15 9.53 6.21 3.61 1.85 220.86%
EPS 0.72 0.25 0.73 -3.42 -2.18 -3.00 -1.20 -
DPS 0.00 0.00 0.00 4.17 0.00 0.00 0.00 -
NAPS 0.8796 0.9273 0.896 0.94 0.7552 0.7884 0.8268 4.20%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.01 1.14 1.16 1.00 0.99 1.10 1.12 -
P/RPS 7.56 11.56 22.72 8.75 10.52 18.98 39.02 -66.48%
P/EPS 112.22 380.00 128.89 -24.39 -30.00 -22.88 -59.83 -
EY 0.89 0.26 0.78 -4.10 -3.33 -4.37 -1.67 -
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.04 1.05 0.89 0.86 0.87 0.87 3.79%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 20/11/02 21/08/02 30/04/02 25/02/02 13/11/01 16/08/01 24/05/01 -
Price 0.87 1.15 1.38 1.07 1.03 1.26 1.20 -
P/RPS 6.51 11.66 27.03 9.37 10.95 21.74 41.81 -71.02%
P/EPS 96.67 383.33 153.33 -26.10 -31.21 -26.20 -64.10 -
EY 1.03 0.26 0.65 -3.83 -3.20 -3.82 -1.56 -
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 0.79 1.05 1.25 0.95 0.90 1.00 0.93 -10.29%

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