[KEN] YoY Quarter Result on 30-Sep-2000 [#3]

Announcement Date
30-Oct-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -39.35%
YoY- -6.2%
View:
Show?
Quarter Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 21,297 7,351 29,050 14,491 7,122 0 -100.00%
PBT 3,153 3,045 4,948 2,943 2,181 0 -100.00%
Tax -1,145 -1,087 -1,458 -901 -4 0 -100.00%
NP 2,008 1,958 3,490 2,042 2,177 0 -100.00%
-
NP to SH 2,008 1,958 3,490 2,042 2,177 0 -100.00%
-
Tax Rate 36.31% 35.70% 29.47% 30.62% 0.18% - -
Total Cost 19,289 5,393 25,560 12,449 4,945 0 -100.00%
-
Net Worth 86,572 67,800 57,399 52,246 44,331 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 86,572 67,800 57,399 52,246 44,331 0 -100.00%
NOSH 60,119 20,000 19,999 19,941 19,790 0 -100.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 9.43% 26.64% 12.01% 14.09% 30.57% 0.00% -
ROE 2.32% 2.89% 6.08% 3.91% 4.91% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 35.42 36.76 145.25 72.67 35.99 0.00 -100.00%
EPS 3.34 9.79 17.45 10.24 11.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.44 3.39 2.87 2.62 2.24 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 19,941
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 11.11 3.83 15.15 7.56 3.71 0.00 -100.00%
EPS 1.05 1.02 1.82 1.07 1.14 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4516 0.3536 0.2994 0.2725 0.2312 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 1.15 1.52 1.00 1.64 0.00 0.00 -
P/RPS 3.25 4.14 0.69 2.26 0.00 0.00 -100.00%
P/EPS 34.43 15.53 5.73 16.02 0.00 0.00 -100.00%
EY 2.90 6.44 17.45 6.24 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.45 0.35 0.63 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 17/11/03 26/11/02 08/11/01 30/10/00 11/11/99 - -
Price 1.22 1.02 1.12 1.55 0.00 0.00 -
P/RPS 3.44 2.78 0.77 2.13 0.00 0.00 -100.00%
P/EPS 36.53 10.42 6.42 15.14 0.00 0.00 -100.00%
EY 2.74 9.60 15.58 6.61 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.30 0.39 0.59 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