[KENMARK] YoY Quarter Result on 30-Sep-2008 [#2]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Sep-2008 [#2]
Profit Trend
QoQ- 703.31%
YoY- 84.08%
View:
Show?
Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 35,334 55,650 54,576 61,912 50,287 64,986 57,203 -7.40%
PBT 3,718 3,157 1,715 3,342 8,032 8,024 6,253 -7.97%
Tax 0 0 0 0 0 0 0 -
NP 3,718 3,157 1,715 3,342 8,032 8,024 6,253 -7.97%
-
NP to SH 3,718 3,157 1,715 3,342 8,032 8,024 6,253 -7.97%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 31,616 52,493 52,861 58,570 42,255 56,962 50,950 -7.34%
-
Net Worth 344,857 326,586 333,877 334,199 312,081 272,186 244,818 5.62%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 344,857 326,586 333,877 334,199 312,081 272,186 244,818 5.62%
NOSH 179,613 181,436 182,446 181,630 164,253 157,333 155,935 2.28%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 10.52% 5.67% 3.14% 5.40% 15.97% 12.35% 10.93% -
ROE 1.08% 0.97% 0.51% 1.00% 2.57% 2.95% 2.55% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 19.67 30.67 29.91 34.09 30.62 41.30 36.68 -9.47%
EPS 2.07 1.74 0.94 1.84 4.89 5.10 4.01 -10.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.80 1.83 1.84 1.90 1.73 1.57 3.26%
Adjusted Per Share Value based on latest NOSH - 181,436
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 0.20 0.31 0.31 0.35 0.28 0.36 0.32 -7.23%
EPS 0.02 0.02 0.01 0.02 0.04 0.04 0.03 -6.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0193 0.0183 0.0187 0.0187 0.0175 0.0152 0.0137 5.62%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/06/05 30/06/04 30/06/03 -
Price 0.79 0.85 0.92 0.92 1.26 1.44 1.09 -
P/RPS 4.02 2.77 3.08 2.70 4.12 3.49 2.97 4.95%
P/EPS 38.16 48.85 97.87 50.00 25.77 28.24 27.18 5.57%
EY 2.62 2.05 1.02 2.00 3.88 3.54 3.68 -5.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.47 0.50 0.50 0.66 0.83 0.69 -7.98%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/11/09 28/11/08 30/11/07 23/11/06 30/08/05 30/08/04 24/09/03 -
Price 0.81 0.87 0.96 0.96 1.13 1.75 1.10 -
P/RPS 4.12 2.84 3.21 2.82 3.69 4.24 3.00 5.20%
P/EPS 39.13 50.00 102.13 52.17 23.11 34.31 27.43 5.84%
EY 2.56 2.00 0.98 1.92 4.33 2.91 3.65 -5.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.52 0.52 0.59 1.01 0.70 -7.83%

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