[KEN] YoY Cumulative Quarter Result on 30-Jun-2000 [#2]

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Cumulative Result
Revenue	25,726	32,593	36,224	26,734	28,560	0.10%
YoY %	-21.07%	-10.02%	35.50%	-6.39%	-	-
Horiz. %	90.08%	114.12%	126.83%	93.61%	100.00%	-
PBT	4,457	8,651	6,016	5,879	5,439	0.20%
YoY %	-48.48%	43.80%	2.33%	8.09%	-	-
Horiz. %	81.95%	159.05%	110.61%	108.09%	100.00%	-
Tax	-1,458	-2,556	-3,014	-1,462	-178	-2.16%
YoY %	42.96%	15.20%	-106.16%	-721.35%	-	-
Horiz. %	819.10%	1,435.96%	1,693.26%	821.35%	100.00%	-
NP	2,999	6,095	3,002	4,417	5,261	0.58%
YoY %	-50.80%	103.03%	-32.04%	-16.04%	-	-
Horiz. %	57.00%	115.85%	57.06%	83.96%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NP to SH	2,999	6,095	3,002	4,417	5,261	0.58%
YoY %	-50.80%	103.03%	-32.04%	-16.04%	-	-
Horiz. %	57.00%	115.85%	57.06%	83.96%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Tax Rate	32.71%	29.55%	50.10%	24.87%	3.27%	-
YoY %	10.69%	-41.02%	101.45%	660.55%	-	-
Horiz. %	1,000.31%	903.67%	1,532.11%	760.55%	100.00%	-
Total Cost	22,727	26,498	33,222	22,317	23,299	0.02%
YoY %	-14.23%	-20.24%	48.86%	-4.21%	-	-
Horiz. %	97.54%	113.73%	142.59%	95.79%	100.00%	-
						-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
Net Worth	82,976	66,389	53,799	50,229	0	-100.00%
YoY %	24.98%	23.40%	7.11%	0.00%	-	-
Horiz. %	165.20%	132.17%	107.11%	100.00%	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Dividend
Div	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-
YoY %	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Equity
Net Worth	82,976	66,389	53,799	50,229	0	-100.00%
YoY %	24.98%	23.40%	7.11%	0.00%	-	-
Horiz. %	165.20%	132.17%	107.11%	100.00%	-	-
NOSH	59,268	19,996	19,999	19,932	19,935	-1.12%
YoY %	196.40%	-0.02%	0.34%	-0.02%	-	-
Horiz. %	297.31%	100.31%	100.32%	99.98%	100.00%	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Ratio Analysis
NP Margin	11.66%	18.70%	8.29%	16.52%	18.42%	-
YoY %	-37.65%	125.57%	-49.82%	-10.31%	-	-
Horiz. %	63.30%	101.52%	45.01%	89.69%	100.00%	-
ROE	3.61%	9.18%	5.58%	8.79%	0.00%	-
YoY %	-60.68%	64.52%	-36.52%	0.00%	-	-
Horiz. %	41.07%	104.44%	63.48%	100.00%	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Per Share
RPS	43.41	162.99	181.12	134.12	143.26	1.25%
YoY %	-73.37%	-10.01%	35.04%	-6.38%	-	-
Horiz. %	30.30%	113.77%	126.43%	93.62%	100.00%	-
EPS	5.06	30.48	15.01	22.16	26.39	1.73%
YoY %	-83.40%	103.06%	-32.27%	-16.03%	-	-
Horiz. %	19.17%	115.50%	56.88%	83.97%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	1.40	3.32	2.69	2.52	0.00	-100.00%
YoY %	-57.83%	23.42%	6.75%	0.00%	-	-
Horiz. %	55.56%	131.75%	106.75%	100.00%	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Adjusted Per Share Value based on latest NOSH - 19,934
RPS	13.42	17.00	18.89	13.94	14.90	0.10%
YoY %	-21.06%	-10.01%	35.51%	-6.44%	-	-
Horiz. %	90.07%	114.09%	126.78%	93.56%	100.00%	-
EPS	1.56	3.18	1.57	2.30	2.74	0.58%
YoY %	-50.94%	102.55%	-31.74%	-16.06%	-	-
Horiz. %	56.93%	116.06%	57.30%	83.94%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
NAPS	0.4328	0.3463	0.2806	0.262	0.00	-100.00%
YoY %	24.98%	23.41%	7.10%	0.00%	-	-
Horiz. %	165.19%	132.18%	107.10%	100.00%	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	28/06/02	29/06/01	30/06/00	-	-
Price	1.10	1.81	0.96	1.91	0.00	-
P/RPS	2.53	1.11	0.53	1.42	0.00	-100.00%
YoY %	127.93%	109.43%	-62.68%	0.00%	-	-
Horiz. %	178.17%	78.17%	37.32%	100.00%	-	-
P/EPS	21.74	5.94	6.40	8.62	0.00	-100.00%
YoY %	265.99%	-7.19%	-25.75%	0.00%	-	-
Horiz. %	252.20%	68.91%	74.25%	100.00%	-	-
EY	4.60	16.84	15.64	11.60	0.00	-100.00%
YoY %	-72.68%	7.67%	34.83%	0.00%	-	-
Horiz. %	39.66%	145.17%	134.83%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.79	0.55	0.36	0.76	0.00	-100.00%
YoY %	43.64%	52.78%	-52.63%	0.00%	-	-
Horiz. %	103.95%	72.37%	47.37%	100.00%	-	-

	30/06/03	30/06/02	30/06/01	30/06/00	30/06/99	CAGR
Price Multiplier on Announcement Date
Date	22/08/03	22/08/02	08/08/01	08/08/00	-	-
Price	1.27	1.78	1.16	1.90	0.00	-
P/RPS	2.93	1.09	0.64	1.42	0.00	-100.00%
YoY %	168.81%	70.31%	-54.93%	0.00%	-	-
Horiz. %	206.34%	76.76%	45.07%	100.00%	-	-
P/EPS	25.10	5.84	7.73	8.57	0.00	-100.00%
YoY %	329.79%	-24.45%	-9.80%	0.00%	-	-
Horiz. %	292.88%	68.14%	90.20%	100.00%	-	-
EY	3.98	17.12	12.94	11.66	0.00	-100.00%
YoY %	-76.75%	32.30%	10.98%	0.00%	-	-
Horiz. %	34.13%	146.83%	110.98%	100.00%	-	-
DY	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-
P/NAPS	0.91	0.54	0.43	0.75	0.00	-100.00%
YoY %	68.52%	25.58%	-42.67%	0.00%	-	-
Horiz. %	121.33%	72.00%	57.33%	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

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos