[KENMARK] YoY Cumulative Quarter Result on 30-Jun-2009 [#1]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Jun-2009 [#1]
Profit Trend
QoQ- -75.0%
YoY- 157.76%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 57,686 107,923 102,147 95,840 43,662 66,178 42,320 5.07%
PBT 1,013 393 2,981 5,519 4,751 5,196 3,759 -18.91%
Tax 0 0 0 0 0 0 0 -
NP 1,013 393 2,981 5,519 4,751 5,196 3,759 -18.91%
-
NP to SH 1,013 393 2,981 5,519 4,751 5,196 3,759 -18.91%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 56,673 107,530 99,166 90,321 38,911 60,982 38,561 6.34%
-
Net Worth 343,696 317,972 330,818 346,876 304,719 262,930 238,641 6.00%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 343,696 317,972 330,818 346,876 304,719 262,930 238,641 6.00%
NOSH 180,892 178,636 181,768 181,610 163,827 156,506 155,975 2.39%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 1.76% 0.36% 2.92% 5.76% 10.88% 7.85% 8.88% -
ROE 0.29% 0.12% 0.90% 1.59% 1.56% 1.98% 1.58% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 31.89 60.41 56.20 52.77 26.65 42.28 27.13 2.61%
EPS 0.56 0.22 1.64 3.04 2.90 3.32 2.41 -20.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.78 1.82 1.91 1.86 1.68 1.53 3.52%
Adjusted Per Share Value based on latest NOSH - 180,892
30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 0.32 0.60 0.57 0.54 0.24 0.37 0.24 4.70%
EPS 0.01 0.00 0.02 0.03 0.03 0.03 0.02 -10.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0192 0.0178 0.0185 0.0194 0.0171 0.0147 0.0134 5.91%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 31/03/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 31/03/05 31/03/04 31/03/03 -
Price 0.83 0.83 0.93 1.06 1.42 1.55 0.96 -
P/RPS 2.60 1.37 1.65 2.01 5.33 3.67 3.54 -4.81%
P/EPS 148.21 377.27 56.71 34.88 48.97 46.69 39.83 23.37%
EY 0.67 0.27 1.76 2.87 2.04 2.14 2.51 -19.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.47 0.51 0.55 0.76 0.92 0.63 -5.57%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 31/03/05 31/03/04 31/03/03 CAGR
Date 28/08/09 29/08/08 27/08/07 30/08/06 06/06/05 31/05/04 29/05/03 -
Price 0.78 0.84 0.90 0.94 1.35 1.44 1.01 -
P/RPS 2.45 1.39 1.60 1.78 5.07 3.41 3.72 -6.45%
P/EPS 139.29 381.82 54.88 30.93 46.55 43.37 41.91 21.16%
EY 0.72 0.26 1.82 3.23 2.15 2.31 2.39 -17.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.49 0.49 0.73 0.86 0.66 -7.32%

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