[KENANGA] YoY Quarter Result on 31-Dec-2008 [#4]

Announcement Date
27-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 100.05%
YoY- -99.93%
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 59,299 94,744 66,833 71,454 64,437 41,320 18,726 21.17%
PBT -3,068 -27,888 14,545 -1,127 45,835 17,252 -32,288 -32.43%
Tax 3,128 3,516 -4,569 1,452 -10,939 -4,288 -5,242 -
NP 60 -24,372 9,976 325 34,896 12,964 -37,530 -
-
NP to SH -21 -29,660 9,753 23 34,398 12,511 -37,511 -71.27%
-
Tax Rate - - 31.41% - 23.87% 24.86% - -
Total Cost 59,239 119,116 56,857 71,129 29,541 28,356 56,256 0.86%
-
Net Worth 672,499 753,858 810,718 607,971 872,234 599,708 707,470 -0.84%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - 6,095 - - - - -
Div Payout % - - 62.50% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 672,499 753,858 810,718 607,971 872,234 599,708 707,470 -0.84%
NOSH 672,499 617,916 609,562 607,971 614,250 599,708 610,783 1.61%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 0.10% -25.72% 14.93% 0.45% 54.16% 31.37% -200.42% -
ROE 0.00% -3.93% 1.20% 0.00% 3.94% 2.09% -5.30% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 8.82 15.33 10.96 11.75 10.49 6.89 3.07 19.22%
EPS 0.00 -4.80 1.60 0.00 5.60 2.00 -6.10 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.22 1.33 1.00 1.42 1.00 1.1583 -2.41%
Adjusted Per Share Value based on latest NOSH - 607,971
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 8.06 12.88 9.08 9.71 8.76 5.62 2.55 21.13%
EPS 0.00 -4.03 1.33 0.00 4.68 1.70 -5.10 -
DPS 0.00 0.00 0.83 0.00 0.00 0.00 0.00 -
NAPS 0.914 1.0246 1.1019 0.8263 1.1855 0.8151 0.9615 -0.84%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.64 0.71 0.64 0.41 0.94 0.75 0.46 -
P/RPS 7.26 4.63 5.84 3.49 8.96 10.89 15.00 -11.38%
P/EPS -20,495.24 -14.79 40.00 10,837.74 16.79 35.95 -7.49 273.76%
EY 0.00 -6.76 2.50 0.01 5.96 2.78 -13.35 -
DY 0.00 0.00 1.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.58 0.48 0.41 0.66 0.75 0.40 8.14%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 28/02/11 24/02/10 27/02/09 26/02/08 27/02/07 21/02/06 -
Price 0.67 0.70 0.90 0.43 0.88 1.29 0.62 -
P/RPS 7.60 4.57 8.21 3.66 8.39 18.72 20.22 -15.04%
P/EPS -21,455.95 -14.58 56.25 11,366.42 15.71 61.84 -10.10 258.33%
EY 0.00 -6.86 1.78 0.01 6.36 1.62 -9.91 -
DY 0.00 0.00 1.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.57 0.68 0.43 0.62 1.29 0.54 3.65%

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