[KENMARK] QoQ Cumulative 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-0.0%
YoY- 386.76%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 223,451 157,752 95,840 215,943 215,943 162,789 93,949 77.89%
PBT 11,332 8,861 5,519 23,173 23,173 20,085 12,783 -7.69%
Tax -2,656 0 0 -47 -47 -2 0 -
NP 8,676 8,861 5,519 23,126 23,126 20,083 12,783 -22.71%
-
NP to SH 8,676 8,861 5,519 23,126 23,126 20,083 12,783 -22.71%
-
Tax Rate 23.44% 0.00% 0.00% 0.20% 0.20% 0.01% 0.00% -
Total Cost 214,775 148,891 90,321 192,817 192,817 142,706 81,166 90.97%
-
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 2.60% 2.65% 1.59% 6.76% 7.35% 6.33% 4.09% -
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 123.06 86.85 52.77 118.73 128.39 98.57 57.18 66.45%
EPS 4.77 4.88 3.04 13.75 13.75 12.16 7.78 -27.76%
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 1.25 0.88 0.54 1.21 1.21 0.91 0.53 76.90%
EPS 0.05 0.05 0.03 0.13 0.13 0.11 0.07 -20.04%
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 0.77 1.06 2.01 0.88 0.86 1.13 2.20 -50.24%
P/EPS 19.88 18.86 34.88 8.18 8.00 9.13 16.20 14.57%
EY 5.03 5.30 2.87 12.23 12.50 10.95 6.17 -12.69%
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 0.80 1.11 1.78 0.90 0.83 1.14 1.98 -45.25%
P/EPS 20.51 19.68 30.93 8.42 7.78 9.21 14.52 25.81%
EY 4.88 5.08 3.23 11.88 12.85 10.86 6.88 -20.41%
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