[KENMARK] YoY TTM Result on 30-Sep-2007 [#2]

Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2008
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -874.73%
YoY- -110.34%
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 180,373 315,524 301,150 272,889 216,649 277,081 205,002 -2.02%
PBT 5,248 9,441 4,394 13,986 25,680 26,133 20,227 -19.39%
Tax -14 -20 -5,835 -46 -44 -52 -39 -15.10%
NP 5,234 9,421 -1,441 13,940 25,636 26,081 20,188 -19.40%
-
NP to SH 5,234 9,421 -1,441 13,940 25,636 26,081 20,188 -19.40%
-
Tax Rate 0.27% 0.21% 132.79% 0.33% 0.17% 0.20% 0.19% -
Total Cost 175,139 306,103 302,591 258,949 191,013 251,000 184,814 -0.85%
-
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 - - - - 3,190 3,117 - -
Div Payout % - - - - 12.44% 11.95% - -
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 2.90% 2.99% -0.48% 5.11% 11.83% 9.41% 9.85% -
ROE 1.52% 2.88% -0.43% 4.17% 8.21% 9.58% 8.25% -
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 100.42 173.90 165.06 150.24 131.90 176.11 131.47 -4.21%
EPS 2.91 5.19 -0.79 7.67 15.61 16.58 12.95 -21.22%
DPS 0.00 0.00 0.00 0.00 1.94 2.00 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 - 182,446
30/09/09 30/09/08 30/09/07 30/09/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 1.01 1.77 1.69 1.53 1.21 1.55 1.15 -2.05%
EPS 0.03 0.05 -0.01 0.08 0.14 0.15 0.11 -18.74%
DPS 0.00 0.00 0.00 0.00 0.02 0.02 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 0.79 0.49 0.56 0.61 0.96 0.82 0.83 -0.78%
P/EPS 27.11 16.37 -116.48 11.99 8.07 8.69 8.42 20.54%
EY 3.69 6.11 -0.86 8.34 12.39 11.51 11.88 -17.04%
DY 0.00 0.00 0.00 0.00 1.54 1.39 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 0.81 0.50 0.58 0.64 0.86 0.99 0.84 -0.57%
P/EPS 27.80 16.76 -121.55 12.51 7.24 10.56 8.50 20.84%
EY 3.60 5.97 -0.82 7.99 13.81 9.47 11.77 -17.24%
DY 0.00 0.00 0.00 0.00 1.72 1.14 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