[KENMARK] QoQ TTM Result on 31-Dec-2006 [#3]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2007
Quarter
31-Dec-2006 [#3]
Profit Trend
QoQ- -23.15%
YoY- -53.68%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 301,150 308,486 302,179 285,434 272,889 279,817 234,264 18.20%
PBT 4,394 6,021 8,559 13,369 13,986 17,947 20,460 -64.10%
Tax -5,835 -5,835 -5,835 -2,656 -46 -48 -48 2346.79%
NP -1,441 186 2,724 10,713 13,940 17,899 20,412 -
-
NP to SH -1,441 186 2,724 10,713 13,940 17,899 20,412 -
-
Tax Rate 132.79% 96.91% 68.17% 19.87% 0.33% 0.27% 0.23% -
Total Cost 302,591 308,300 299,455 274,721 258,949 261,918 213,852 26.00%
-
Net Worth 333,877 330,818 329,323 340,400 334,199 346,752 341,924 -1.57%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 333,877 330,818 329,323 340,400 334,199 346,752 341,924 -1.57%
NOSH 182,446 181,768 181,946 184,999 181,630 181,546 181,874 0.20%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -0.48% 0.06% 0.90% 3.75% 5.11% 6.40% 8.71% -
ROE -0.43% 0.06% 0.83% 3.15% 4.17% 5.16% 5.97% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 165.06 169.71 166.08 154.29 150.24 154.13 128.80 17.96%
EPS -0.79 0.10 1.50 5.79 7.67 9.86 11.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.83 1.82 1.81 1.84 1.84 1.91 1.88 -1.77%
Adjusted Per Share Value based on latest NOSH - 184,999
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 1.69 1.73 1.69 1.60 1.53 1.57 1.31 18.48%
EPS -0.01 0.00 0.02 0.06 0.08 0.10 0.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0187 0.0185 0.0184 0.0191 0.0187 0.0194 0.0191 -1.39%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.92 0.93 0.93 0.95 0.92 1.06 1.04 -
P/RPS 0.56 0.55 0.56 0.62 0.61 0.69 0.81 -21.79%
P/EPS -116.48 908.84 62.12 16.41 11.99 10.75 9.27 -
EY -0.86 0.11 1.61 6.10 8.34 9.30 10.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.51 0.51 0.52 0.50 0.55 0.55 -6.15%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 27/08/07 31/05/07 28/02/07 23/11/06 30/08/06 31/05/06 -
Price 0.96 0.90 0.96 0.98 0.96 0.94 1.07 -
P/RPS 0.58 0.53 0.58 0.64 0.64 0.61 0.83 -21.23%
P/EPS -121.55 879.52 64.12 16.92 12.51 9.53 9.53 -
EY -0.82 0.11 1.56 5.91 7.99 10.49 10.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.53 0.53 0.52 0.49 0.57 -5.93%

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