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

Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -25.27%
YoY- 38.23%
Quarter Report
View:
Show?
Quarter Result
30/06/07 30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 102,147 95,840 43,662 66,178 42,320 35,243 40,938 15.74%
PBT 2,981 5,519 4,751 5,196 3,759 3,676 4,448 -6.20%
Tax 0 0 0 0 0 0 0 -
NP 2,981 5,519 4,751 5,196 3,759 3,676 4,448 -6.20%
-
NP to SH 2,981 5,519 4,751 5,196 3,759 3,676 4,448 -6.20%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 99,166 90,321 38,911 60,982 38,561 31,567 36,490 17.34%
-
Net Worth 330,818 346,752 304,719 262,930 238,641 222,740 168,018 11.44%
Dividend
30/06/07 30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 330,818 346,752 304,719 262,930 238,641 222,740 168,018 11.44%
NOSH 181,768 181,546 163,827 156,506 155,975 155,762 38,983 27.92%
Ratio Analysis
30/06/07 30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 2.92% 5.76% 10.88% 7.85% 8.88% 10.43% 10.87% -
ROE 0.90% 1.59% 1.56% 1.98% 1.58% 1.65% 2.65% -
Per Share
30/06/07 30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 56.20 52.79 26.65 42.28 27.13 22.63 105.01 -9.51%
EPS 1.64 3.04 2.90 3.32 2.41 2.36 11.41 -26.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.91 1.86 1.68 1.53 1.43 4.31 -12.88%
Adjusted Per Share Value based on latest NOSH - 156,506
30/06/07 30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 0.57 0.54 0.24 0.37 0.24 0.20 0.23 15.62%
EPS 0.02 0.03 0.03 0.03 0.02 0.02 0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0185 0.0194 0.0171 0.0147 0.0134 0.0125 0.0094 11.43%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/06/07 30/06/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.93 1.06 1.42 1.55 0.96 0.00 0.00 -
P/RPS 1.65 2.01 5.33 3.67 3.54 0.00 0.00 -
P/EPS 56.71 34.87 48.97 46.69 39.83 0.00 0.00 -
EY 1.76 2.87 2.04 2.14 2.51 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.55 0.76 0.92 0.63 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 27/08/07 30/08/06 06/06/05 31/05/04 29/05/03 31/05/02 20/07/01 -
Price 0.90 0.94 1.35 1.44 1.01 0.00 0.00 -
P/RPS 1.60 1.78 5.07 3.41 3.72 0.00 0.00 -
P/EPS 54.88 30.92 46.55 43.37 41.91 0.00 0.00 -
EY 1.82 3.23 2.15 2.31 2.39 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.49 0.73 0.86 0.66 0.00 0.00 -

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