[KENANGA] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
13-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 27.37%
YoY- -130.29%
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 109,437 85,034 77,410 45,111 110,868 91,245 38,118 -1.11%
PBT 31,019 15,474 4,347 -13,921 77,191 67,896 26,905 -0.15%
Tax -11,901 -3,041 869 13,921 -24,965 -106 -7,974 -0.42%
NP 19,118 12,433 5,216 0 52,226 67,790 18,931 -0.01%
-
NP to SH 19,118 12,433 5,216 -15,819 52,226 67,790 18,931 -0.01%
-
Tax Rate 38.37% 19.65% -19.99% - 32.34% 0.16% 29.64% -
Total Cost 90,319 72,601 72,194 45,111 58,642 23,455 19,187 -1.63%
-
Net Worth 686,397 684,436 639,249 548,871 622,170 580,542 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 686,397 684,436 639,249 548,871 622,170 580,542 0 -100.00%
NOSH 616,709 621,650 579,555 479,363 454,139 300,487 300,015 -0.76%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 17.47% 14.62% 6.74% 0.00% 47.11% 74.29% 49.66% -
ROE 2.79% 1.82% 0.82% -2.88% 8.39% 11.68% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 17.75 13.68 13.36 9.41 24.41 30.37 12.71 -0.35%
EPS 3.10 2.00 0.90 -3.30 11.50 22.56 6.31 0.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.113 1.101 1.103 1.145 1.37 1.932 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 469,999
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 15.06 11.70 10.65 6.21 15.25 12.55 5.24 -1.11%
EPS 2.63 1.71 0.72 -2.18 7.19 9.33 2.60 -0.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9445 0.9418 0.8796 0.7552 0.8561 0.7988 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 0.82 1.04 1.01 0.99 1.58 0.00 0.00 -
P/RPS 4.62 7.60 7.56 10.52 6.47 0.00 0.00 -100.00%
P/EPS 26.45 52.00 112.22 -30.00 13.74 0.00 0.00 -100.00%
EY 3.78 1.92 0.89 -3.33 7.28 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.94 0.92 0.86 1.15 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 29/11/04 19/11/03 20/11/02 13/11/01 28/11/00 18/11/99 - -
Price 0.81 1.06 0.87 1.03 1.50 0.00 0.00 -
P/RPS 4.56 7.75 6.51 10.95 6.14 0.00 0.00 -100.00%
P/EPS 26.13 53.00 96.67 -31.21 13.04 0.00 0.00 -100.00%
EY 3.83 1.89 1.03 -3.20 7.67 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.96 0.79 0.90 1.09 0.00 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