[KENMARK] YoY Quarter Result on 30-Sep-2002 [#3]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -3.57%
YoY- -15.78%
View:
Show?
Quarter Result
31/12/06 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 65,699 62,484 63,964 53,863 50,288 69,583 40,526 -0.51%
PBT 2,471 7,463 5,908 4,760 5,652 5,417 3,923 0.49%
Tax -2,656 -6 0 0 0 0 0 -100.00%
NP -185 7,457 5,908 4,760 5,652 5,417 3,923 -
-
NP to SH -185 7,457 5,908 4,760 5,652 5,417 3,923 -
-
Tax Rate 107.49% 0.08% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 65,884 55,027 58,056 49,103 44,636 64,166 36,603 -0.63%
-
Net Worth 340,400 275,481 250,973 228,787 218,585 160,287 143,895 -0.92%
Dividend
31/12/06 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 340,400 275,481 250,973 228,787 218,585 160,287 143,895 -0.92%
NOSH 184,999 158,322 155,883 153,548 156,132 38,999 38,996 -1.66%
Ratio Analysis
31/12/06 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -0.28% 11.93% 9.24% 8.84% 11.24% 7.78% 9.68% -
ROE -0.05% 2.71% 2.35% 2.08% 2.59% 3.38% 2.73% -
Per Share
31/12/06 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 35.51 39.47 41.03 35.08 32.21 178.42 103.92 1.16%
EPS -0.10 4.71 3.79 3.10 3.62 13.89 10.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.74 1.61 1.49 1.40 4.11 3.69 0.75%
Adjusted Per Share Value based on latest NOSH - 153,548
31/12/06 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 0.37 0.35 0.36 0.30 0.28 0.39 0.23 -0.51%
EPS 0.00 0.04 0.03 0.03 0.03 0.03 0.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0191 0.0154 0.014 0.0128 0.0122 0.009 0.0081 -0.92%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/12/06 30/09/04 30/09/03 - - - - -
Price 0.95 1.79 1.10 0.00 0.00 0.00 0.00 -
P/RPS 2.68 4.54 2.68 0.00 0.00 0.00 0.00 -100.00%
P/EPS -950.00 38.00 29.02 0.00 0.00 0.00 0.00 -100.00%
EY -0.11 2.63 3.45 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 1.03 0.68 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/06 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 28/02/07 30/11/04 20/11/03 29/11/02 30/11/01 24/11/00 26/11/99 -
Price 0.98 1.46 1.06 0.00 0.00 0.00 0.00 -
P/RPS 2.76 3.70 2.58 0.00 0.00 0.00 0.00 -100.00%
P/EPS -980.00 31.00 27.97 0.00 0.00 0.00 0.00 -100.00%
EY -0.10 3.23 3.58 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.84 0.66 0.00 0.00 0.00 0.00 -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

Post a Comment