[KENMARK] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
30-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 56.41%
YoY- 29.88%
Quarter Report
View:
Show?
Cumulative Result
31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 212,151 227,467 223,451 193,648 163,486 135,005 138,373 6.06%
PBT 4,150 8,116 11,332 20,682 15,920 13,379 14,920 -16.16%
Tax -13 0 -2,656 -5 0 -6 0 -
NP 4,137 8,116 8,676 20,677 15,920 13,373 14,920 -16.20%
-
NP to SH 4,137 8,116 8,676 20,677 15,920 13,373 14,920 -16.20%
-
Tax Rate 0.31% 0.00% 23.44% 0.02% 0.00% 0.04% 0.00% -
Total Cost 208,014 219,351 214,775 172,971 147,566 121,632 123,453 7.45%
-
Net Worth 322,976 332,265 334,100 275,482 251,040 231,694 218,493 5.53%
Dividend
31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 322,976 332,265 334,100 275,482 251,040 231,694 218,493 5.53%
NOSH 181,447 181,566 181,576 158,323 155,925 155,499 156,066 2.09%
Ratio Analysis
31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.95% 3.57% 3.88% 10.68% 9.74% 9.91% 10.78% -
ROE 1.28% 2.44% 2.60% 7.51% 6.34% 5.77% 6.83% -
Per Share
31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 116.92 125.28 123.06 122.31 104.85 86.82 88.66 3.88%
EPS 2.28 4.47 4.77 13.06 10.21 8.60 9.56 -17.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.78 1.83 1.84 1.74 1.61 1.49 1.40 3.36%
Adjusted Per Share Value based on latest NOSH - 158,322
31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 1.19 1.27 1.25 1.08 0.91 0.76 0.77 6.18%
EPS 0.02 0.05 0.05 0.12 0.09 0.07 0.08 -17.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0181 0.0186 0.0187 0.0154 0.014 0.013 0.0122 5.58%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/12/08 31/12/07 29/12/06 30/09/04 30/09/03 - - -
Price 0.95 0.89 0.95 1.79 1.10 0.00 0.00 -
P/RPS 0.81 0.71 0.77 1.46 1.05 0.00 0.00 -
P/EPS 41.67 19.91 19.88 13.71 10.77 0.00 0.00 -
EY 2.40 5.02 5.03 7.30 9.28 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.49 0.52 1.03 0.68 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/02/09 29/02/08 28/02/07 30/11/04 20/11/03 29/11/02 30/11/01 -
Price 0.90 0.85 0.98 1.46 1.06 0.00 0.00 -
P/RPS 0.77 0.68 0.80 1.19 1.01 0.00 0.00 -
P/EPS 39.47 19.02 20.51 11.18 10.38 0.00 0.00 -
EY 2.53 5.26 4.88 8.95 9.63 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.46 0.53 0.84 0.66 0.00 0.00 -

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