[KEN] YoY Annualized Quarter Result on 31-Mar-2001 [#1]

Announcement Date
15-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- -53.78%
YoY- -2.76%
View:
Show?
Annualized Quarter Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 73,352 45,840 80,900 64,204 46,692 0 -100.00%
PBT 6,708 8,244 15,524 8,080 6,440 0 -100.00%
Tax -2,156 -2,460 -4,384 -3,996 -2,240 0 -100.00%
NP 4,552 5,784 11,140 4,084 4,200 0 -100.00%
-
NP to SH 4,552 5,784 11,140 4,084 4,200 0 -100.00%
-
Tax Rate 32.14% 29.84% 28.24% 49.46% 34.78% - -
Total Cost 68,800 40,056 69,760 60,120 42,492 0 -100.00%
-
Net Worth 90,317 82,799 63,577 51,549 46,821 0 -100.00%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 90,317 82,799 63,577 51,549 46,821 0 -100.00%
NOSH 60,211 59,999 19,992 19,980 19,924 19,676 -1.16%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin 6.21% 12.62% 13.77% 6.36% 9.00% 0.00% -
ROE 5.04% 6.99% 17.52% 7.92% 8.97% 0.00% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 121.82 76.40 404.65 321.33 234.35 0.00 -100.00%
EPS 7.56 9.64 55.72 20.44 21.08 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.50 1.38 3.18 2.58 2.35 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,980
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 38.26 23.91 42.20 33.49 24.35 0.00 -100.00%
EPS 2.37 3.02 5.81 2.13 2.19 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4711 0.4319 0.3316 0.2689 0.2442 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 1.23 0.89 1.77 1.08 2.38 0.00 -
P/RPS 1.01 1.16 0.44 0.34 1.02 0.00 -100.00%
P/EPS 16.27 9.23 3.18 5.28 11.29 0.00 -100.00%
EY 6.15 10.83 31.48 18.93 8.86 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.64 0.56 0.42 1.01 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 22/04/04 23/05/03 17/05/02 15/05/01 05/06/00 - -
Price 1.24 0.90 2.06 1.00 1.95 0.00 -
P/RPS 1.02 1.18 0.51 0.31 0.83 0.00 -100.00%
P/EPS 16.40 9.34 3.70 4.89 9.25 0.00 -100.00%
EY 6.10 10.71 27.05 20.44 10.81 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.65 0.65 0.39 0.83 0.00 -100.00%

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