[KENMARK] QoQ TTM Result on 30-Sep-2009 [#2]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 12.01%
YoY- -44.44%
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 213,223 233,236 180,373 200,689 250,926 293,358 315,524 -23.01%
PBT -137,022 9,417 5,248 4,687 4,067 6,621 9,441 -
Tax 0 -1 -14 -14 -14 -33 -20 -
NP -137,022 9,416 5,234 4,673 4,053 6,588 9,421 -
-
NP to SH -137,022 9,416 5,234 4,673 4,053 6,588 9,421 -
-
Tax Rate - 0.01% 0.27% 0.30% 0.34% 0.50% 0.21% -
Total Cost 350,245 223,820 175,139 196,016 246,873 286,770 306,103 9.40%
-
Net Worth 20,370,131 349,607 344,857 343,696 299,039 326,518 326,586 1476.73%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 20,370,131 349,607 344,857 343,696 299,039 326,518 326,586 1476.73%
NOSH 17,868,536 179,285 179,613 180,892 167,999 183,437 181,436 2038.57%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -64.26% 4.04% 2.90% 2.33% 1.62% 2.25% 2.99% -
ROE -0.67% 2.69% 1.52% 1.36% 1.36% 2.02% 2.88% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.19 130.09 100.42 110.94 149.36 159.92 173.90 -96.40%
EPS -0.77 5.25 2.91 2.58 2.41 3.59 5.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.95 1.92 1.90 1.78 1.78 1.80 -26.27%
Adjusted Per Share Value based on latest NOSH - 179,613
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 1.19 1.31 1.01 1.12 1.40 1.64 1.77 -23.27%
EPS -0.77 0.05 0.03 0.03 0.02 0.04 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 0.0196 0.0193 0.0192 0.0167 0.0183 0.0183 1475.41%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.80 0.77 0.79 0.83 0.81 0.95 0.85 -
P/RPS 67.04 0.59 0.79 0.75 0.54 0.59 0.49 2563.13%
P/EPS -104.33 14.66 27.11 32.13 33.58 26.45 16.37 -
EY -0.96 6.82 3.69 3.11 2.98 3.78 6.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.39 0.41 0.44 0.46 0.53 0.47 30.44%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 07/06/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.27 0.83 0.81 0.78 0.89 0.90 0.87 -
P/RPS 22.63 0.64 0.81 0.70 0.60 0.56 0.50 1172.97%
P/EPS -35.21 15.80 27.80 30.19 36.89 25.06 16.76 -
EY -2.84 6.33 3.60 3.31 2.71 3.99 5.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.43 0.42 0.41 0.50 0.51 0.48 -37.03%

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