[KENMARK] YoY Annualized Quarter 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- 133.51%
YoY- 33.27%
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 186,042 327,146 313,446 315,504 187,898 262,328 199,046 -1.07%
PBT 9,462 7,100 9,392 17,722 25,566 26,440 20,024 -11.29%
Tax 0 0 0 0 0 0 0 -
NP 9,462 7,100 9,392 17,722 25,566 26,440 20,024 -11.29%
-
NP to SH 9,462 7,100 9,392 17,722 25,566 26,440 20,024 -11.29%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 176,580 320,046 304,054 297,782 162,332 235,888 179,022 -0.21%
-
Net Worth 344,072 327,692 333,088 334,205 312,181 272,269 244,841 5.58%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 344,072 327,692 333,088 334,205 312,181 272,269 244,841 5.58%
NOSH 179,204 182,051 182,015 181,633 164,305 157,380 155,950 2.24%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.09% 2.17% 3.00% 5.62% 13.61% 10.08% 10.06% -
ROE 2.75% 2.17% 2.82% 5.30% 8.19% 9.71% 8.18% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 103.82 179.70 172.21 173.70 114.36 166.68 127.63 -3.24%
EPS 5.28 3.90 5.16 9.76 15.56 16.80 12.84 -13.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.80 1.83 1.84 1.90 1.73 1.57 3.26%
Adjusted Per Share Value based on latest NOSH - 179,613
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.04 1.83 1.75 1.77 1.05 1.47 1.11 -1.03%
EPS 0.05 0.04 0.05 0.10 0.14 0.15 0.11 -11.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0183 0.0186 0.0187 0.0175 0.0152 0.0137 5.62%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/06/05 30/06/04 30/06/03 -
Price 0.79 0.85 0.92 0.92 1.26 1.44 1.09 -
P/RPS 0.76 0.47 0.53 0.53 1.10 0.86 0.85 -1.77%
P/EPS 14.96 21.79 17.83 9.43 8.10 8.57 8.49 9.47%
EY 6.68 4.59 5.61 10.61 12.35 11.67 11.78 -8.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.50 0.50 0.66 0.83 0.69 -7.98%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/11/09 28/11/08 30/11/07 23/11/06 30/08/05 30/08/04 24/09/03 -
Price 0.81 0.87 0.96 0.96 1.13 1.75 1.10 -
P/RPS 0.78 0.48 0.56 0.55 0.99 1.05 0.86 -1.54%
P/EPS 15.34 22.31 18.60 9.84 7.26 10.42 8.57 9.75%
EY 6.52 4.48 5.38 10.16 13.77 9.60 11.67 -8.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.52 0.52 0.59 1.01 0.70 -7.83%

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