[KENMARK] QoQ 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- -5.52%
YoY- 24.12%
Quarter Report
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 64,986 66,178 81,953 63,964 57,203 42,320 51,616 16.61%
PBT 8,024 5,196 7,005 5,908 6,253 3,759 5,455 29.36%
Tax 0 0 -52 0 0 0 -39 -
NP 8,024 5,196 6,953 5,908 6,253 3,759 5,416 29.99%
-
NP to SH 8,024 5,196 6,953 5,908 6,253 3,759 5,416 29.99%
-
Tax Rate 0.00% 0.00% 0.74% 0.00% 0.00% 0.00% 0.71% -
Total Cost 56,962 60,982 75,000 58,056 50,950 38,561 46,200 14.99%
-
Net Worth 272,186 262,930 257,229 250,973 244,818 238,641 235,681 10.08%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 3,117 - - - - -
Div Payout % - - 44.84% - - - - -
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 272,186 262,930 257,229 250,973 244,818 238,641 235,681 10.08%
NOSH 157,333 156,506 155,896 155,883 155,935 155,975 156,080 0.53%
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 12.35% 7.85% 8.48% 9.24% 10.93% 8.88% 10.49% -
ROE 2.95% 1.98% 2.70% 2.35% 2.55% 1.58% 2.30% -
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 41.30 42.28 52.57 41.03 36.68 27.13 33.07 15.98%
EPS 5.10 3.32 4.46 3.79 4.01 2.41 3.47 29.29%
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 0.36 0.37 0.46 0.36 0.32 0.24 0.29 15.52%
EPS 0.04 0.03 0.04 0.03 0.03 0.02 0.03 21.16%
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 3.49 3.67 2.42 2.68 2.97 3.54 0.00 -
P/EPS 28.24 46.69 28.48 29.02 27.18 39.83 0.00 -
EY 3.54 2.14 3.51 3.45 3.68 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 4.24 3.41 2.53 2.58 3.00 3.72 2.51 41.88%
P/EPS 34.31 43.37 29.82 27.97 27.43 41.91 23.92 27.21%
EY 2.91 2.31 3.35 3.58 3.65 2.39 4.18 -21.46%
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