[KENMARK] YoY Cumulative Quarter Result on 31-Mar-2003 [#1]

Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -79.99%
YoY- 2.26%
View:
Show?
Cumulative Result
30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 95,840 43,662 66,178 42,320 35,243 40,938 39,994 15.00%
PBT 5,519 4,751 5,196 3,759 3,676 4,448 5,104 1.25%
Tax 0 0 0 0 0 0 0 -
NP 5,519 4,751 5,196 3,759 3,676 4,448 5,104 1.25%
-
NP to SH 5,519 4,751 5,196 3,759 3,676 4,448 5,104 1.25%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 90,321 38,911 60,982 38,561 31,567 36,490 34,890 16.43%
-
Net Worth 346,876 304,719 262,930 238,641 222,740 168,018 150,897 14.24%
Dividend
30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 346,876 304,719 262,930 238,641 222,740 168,018 150,897 14.24%
NOSH 181,610 163,827 156,506 155,975 155,762 38,983 38,991 27.90%
Ratio Analysis
30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 5.76% 10.88% 7.85% 8.88% 10.43% 10.87% 12.76% -
ROE 1.59% 1.56% 1.98% 1.58% 1.65% 2.65% 3.38% -
Per Share
30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 52.77 26.65 42.28 27.13 22.63 105.01 102.57 -10.08%
EPS 3.04 2.90 3.32 2.41 2.36 11.41 13.09 -20.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.91 1.86 1.68 1.53 1.43 4.31 3.87 -10.68%
Adjusted Per Share Value based on latest NOSH - 155,975
30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 0.54 0.24 0.37 0.24 0.20 0.23 0.22 15.44%
EPS 0.03 0.03 0.03 0.02 0.02 0.02 0.03 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0194 0.0171 0.0147 0.0134 0.0125 0.0094 0.0084 14.32%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/06/06 31/03/05 31/03/04 31/03/03 - - - -
Price 1.06 1.42 1.55 0.96 0.00 0.00 0.00 -
P/RPS 2.01 5.33 3.67 3.54 0.00 0.00 0.00 -
P/EPS 34.88 48.97 46.69 39.83 0.00 0.00 0.00 -
EY 2.87 2.04 2.14 2.51 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.76 0.92 0.63 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 30/08/06 06/06/05 31/05/04 29/05/03 31/05/02 20/07/01 20/05/00 -
Price 0.94 1.35 1.44 1.01 0.00 0.00 0.00 -
P/RPS 1.78 5.07 3.41 3.72 0.00 0.00 0.00 -
P/EPS 30.93 46.55 43.37 41.91 0.00 0.00 0.00 -
EY 3.23 2.15 2.31 2.39 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.73 0.86 0.66 0.00 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