[KENMARK] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 59.01%
YoY- 19.05%
Quarter Report
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 131,164 66,178 245,439 163,486 99,523 42,320 186,621 -20.96%
PBT 13,220 5,196 22,925 15,920 10,012 3,759 18,834 -21.03%
Tax 0 0 -52 0 0 0 -45 -
NP 13,220 5,196 22,873 15,920 10,012 3,759 18,789 -20.90%
-
NP to SH 13,220 5,196 22,873 15,920 10,012 3,759 18,789 -20.90%
-
Tax Rate 0.00% 0.00% 0.23% 0.00% 0.00% 0.00% 0.24% -
Total Cost 117,944 60,982 222,566 147,566 89,511 38,561 167,832 -20.97%
-
Net Worth 272,269 262,930 257,438 251,040 244,841 238,641 235,642 10.12%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,120 - - - - -
Div Payout % - - 13.64% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 272,269 262,930 257,438 251,040 244,841 238,641 235,642 10.12%
NOSH 157,380 156,506 156,023 155,925 155,950 155,975 156,054 0.56%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 10.08% 7.85% 9.32% 9.74% 10.06% 8.88% 10.07% -
ROE 4.86% 1.98% 8.88% 6.34% 4.09% 1.58% 7.97% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 83.34 42.28 157.31 104.85 63.82 27.13 119.59 -21.41%
EPS 8.40 3.32 14.66 10.21 6.42 2.41 12.04 -21.35%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 0.00 -
NAPS 1.73 1.68 1.65 1.61 1.57 1.53 1.51 9.50%
Adjusted Per Share Value based on latest NOSH - 155,883
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 0.73 0.37 1.37 0.91 0.56 0.24 1.04 -21.03%
EPS 0.07 0.03 0.13 0.09 0.06 0.02 0.11 -26.03%
DPS 0.00 0.00 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.0152 0.0147 0.0144 0.014 0.0137 0.0134 0.0132 9.87%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 1.44 1.55 1.27 1.10 1.09 0.96 0.00 -
P/RPS 1.73 3.67 0.81 1.05 1.71 3.54 0.00 -
P/EPS 17.14 46.69 8.66 10.77 16.98 39.83 0.00 -
EY 5.83 2.14 11.54 9.28 5.89 2.51 0.00 -
DY 0.00 0.00 1.57 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.92 0.77 0.68 0.69 0.63 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/08/04 31/05/04 27/02/04 20/11/03 24/09/03 29/05/03 28/02/03 -
Price 1.75 1.44 1.33 1.06 1.10 1.01 0.83 -
P/RPS 2.10 3.41 0.85 1.01 1.72 3.72 0.69 110.15%
P/EPS 20.83 43.37 9.07 10.38 17.13 41.91 6.89 109.22%
EY 4.80 2.31 11.02 9.63 5.84 2.39 14.51 -52.20%
DY 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.86 0.81 0.66 0.70 0.66 0.55 50.01%

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