[KEN] YoY Quarter Result on 30-Jun-2005 [#2]

Announcement Date
27-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 36.03%
YoY- -33.15%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 10,133 17,961 17,877 10,485 16,015 14,266 12,368 -3.26%
PBT 2,043 3,301 2,846 2,434 3,616 2,396 4,769 -13.16%
Tax -496 -1,319 -1,530 -633 -922 -871 -1,460 -16.45%
NP 1,547 1,982 1,316 1,801 2,694 1,525 3,309 -11.89%
-
NP to SH 1,547 1,982 1,316 1,801 2,694 1,525 3,309 -11.89%
-
Tax Rate 24.28% 39.96% 53.76% 26.01% 25.50% 36.35% 30.61% -
Total Cost 8,586 15,979 16,561 8,684 13,321 12,741 9,059 -0.88%
-
Net Worth 111,460 105,406 100,953 96,976 93,207 82,984 66,379 9.01%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 111,460 105,406 100,953 96,976 93,207 82,984 66,379 9.01%
NOSH 96,086 90,090 90,136 60,234 60,133 59,274 19,993 29.87%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 15.27% 11.04% 7.36% 17.18% 16.82% 10.69% 26.75% -
ROE 1.39% 1.88% 1.30% 1.86% 2.89% 1.84% 4.98% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 10.55 19.94 19.83 17.41 26.63 24.07 61.86 -25.51%
EPS 1.61 2.20 1.46 2.99 4.48 2.62 16.55 -32.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.16 1.17 1.12 1.61 1.55 1.40 3.32 -16.06%
Adjusted Per Share Value based on latest NOSH - 60,234
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 5.29 9.37 9.32 5.47 8.35 7.44 6.45 -3.24%
EPS 0.81 1.03 0.69 0.94 1.41 0.80 1.73 -11.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5814 0.5498 0.5266 0.5058 0.4862 0.4328 0.3462 9.01%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 0.77 0.89 0.65 0.66 1.05 1.10 1.81 -
P/RPS 7.30 4.46 3.28 3.79 3.94 4.57 2.93 16.41%
P/EPS 47.83 40.45 44.52 22.07 23.44 42.76 10.94 27.84%
EY 2.09 2.47 2.25 4.53 4.27 2.34 9.14 -21.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.76 0.58 0.41 0.68 0.79 0.55 3.08%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 15/08/08 29/08/07 26/07/06 27/07/05 27/07/04 22/08/03 22/08/02 -
Price 0.79 1.01 0.56 0.63 1.10 1.27 1.78 -
P/RPS 7.49 5.07 2.82 3.62 4.13 5.28 2.88 17.25%
P/EPS 49.07 45.91 38.36 21.07 24.55 49.36 10.76 28.74%
EY 2.04 2.18 2.61 4.75 4.07 2.03 9.30 -22.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.86 0.50 0.39 0.71 0.91 0.54 3.91%

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