[KEN] YoY Cumulative Quarter Result on 31-Mar-2004 [#1]

Announcement Date
22-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -84.23%
YoY- -21.3%
View:
Show?
Cumulative Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 17,050 16,612 14,180 18,338 11,460 20,225 16,051 1.01%
PBT 1,805 2,059 1,805 1,677 2,061 3,881 2,020 -1.85%
Tax -842 -931 -481 -539 -615 -1,096 -999 -2.80%
NP 963 1,128 1,324 1,138 1,446 2,785 1,021 -0.96%
-
NP to SH 963 1,334 1,324 1,138 1,446 2,785 1,021 -0.96%
-
Tax Rate 46.65% 45.22% 26.65% 32.14% 29.84% 28.24% 49.46% -
Total Cost 16,087 15,484 12,856 17,200 10,014 17,440 15,030 1.13%
-
Net Worth 103,499 102,754 96,892 90,317 82,799 63,577 51,549 12.31%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 103,499 102,754 96,892 90,317 82,799 63,577 51,549 12.31%
NOSH 89,999 90,135 60,181 60,211 59,999 19,992 19,980 28.49%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.65% 6.79% 9.34% 6.21% 12.62% 13.77% 6.36% -
ROE 0.93% 1.30% 1.37% 1.26% 1.75% 4.38% 1.98% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 18.94 18.43 23.56 30.46 19.10 101.16 80.33 -21.39%
EPS 1.07 1.48 2.20 1.89 2.41 13.93 5.11 -22.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.14 1.61 1.50 1.38 3.18 2.58 -12.59%
Adjusted Per Share Value based on latest NOSH - 60,211
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 8.89 8.66 7.40 9.56 5.98 10.55 8.37 1.00%
EPS 0.50 0.70 0.69 0.59 0.75 1.45 0.53 -0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5398 0.536 0.5054 0.4711 0.4319 0.3316 0.2689 12.30%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.66 0.62 0.90 1.23 0.89 1.77 1.08 -
P/RPS 3.48 3.36 3.82 4.04 4.66 1.75 1.34 17.23%
P/EPS 61.68 41.89 40.91 65.08 36.93 12.71 21.14 19.52%
EY 1.62 2.39 2.44 1.54 2.71 7.87 4.73 -16.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.54 0.56 0.82 0.64 0.56 0.42 5.21%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 21/05/07 25/04/06 20/04/05 22/04/04 23/05/03 17/05/02 15/05/01 -
Price 0.76 0.71 0.91 1.24 0.90 2.06 1.00 -
P/RPS 4.01 3.85 3.86 4.07 4.71 2.04 1.24 21.59%
P/EPS 71.03 47.97 41.36 65.61 37.34 14.79 19.57 23.95%
EY 1.41 2.08 2.42 1.52 2.68 6.76 5.11 -19.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.62 0.57 0.83 0.65 0.65 0.39 9.15%

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