[KENANGA] YoY Cumulative Quarter Result on 30-Jun-2008 [#2]

Announcement Date
20-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -208.02%
YoY- -112.61%
Quarter Report
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 146,921 139,396 99,515 118,191 173,089 65,373 56,269 17.33%
PBT 26,717 -10,746 4,054 -10,178 68,026 18,643 -13,869 -
Tax -5,466 -39 -5,331 522 21,729 -5,400 7,548 -
NP 21,251 -10,785 -1,277 -9,656 89,755 13,243 -6,321 -
-
NP to SH 10,083 -11,783 -1,814 -11,132 88,296 12,650 -6,321 -
-
Tax Rate 20.46% - 131.50% - -31.94% 28.97% - -
Total Cost 125,670 150,181 100,792 127,847 83,334 52,130 62,590 12.31%
-
Net Worth 764,291 806,205 786,066 828,715 821,643 728,059 711,744 1.19%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 764,291 806,205 786,066 828,715 821,643 728,059 711,744 1.19%
NOSH 621,374 620,157 604,666 618,444 613,166 617,000 632,100 -0.28%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 14.46% -7.74% -1.28% -8.17% 51.85% 20.26% -11.23% -
ROE 1.32% -1.46% -0.23% -1.34% 10.75% 1.74% -0.89% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 23.64 22.48 16.46 19.11 28.23 10.60 8.90 17.67%
EPS 1.60 -1.90 -0.30 -1.80 14.40 2.10 -1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.30 1.30 1.34 1.34 1.18 1.126 1.48%
Adjusted Per Share Value based on latest NOSH - 626,416
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 19.97 18.95 13.53 16.06 23.53 8.89 7.65 17.33%
EPS 1.37 -1.60 -0.25 -1.51 12.00 1.72 -0.86 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0388 1.0957 1.0684 1.1263 1.1167 0.9895 0.9674 1.19%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.75 0.76 0.62 0.75 1.16 0.67 0.65 -
P/RPS 3.17 3.38 3.77 3.92 4.11 6.32 7.30 -12.97%
P/EPS 46.22 -40.00 -206.67 -41.67 8.06 32.68 -65.00 -
EY 2.16 -2.50 -0.48 -2.40 12.41 3.06 -1.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.58 0.48 0.56 0.87 0.57 0.58 0.84%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 26/08/11 26/08/10 27/08/09 20/08/08 23/08/07 30/08/06 17/08/05 -
Price 0.70 0.76 0.67 0.63 0.96 0.59 0.55 -
P/RPS 2.96 3.38 4.07 3.30 3.40 5.57 6.18 -11.54%
P/EPS 43.14 -40.00 -223.33 -35.00 6.67 28.78 -55.00 -
EY 2.32 -2.50 -0.45 -2.86 15.00 3.47 -1.82 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.58 0.52 0.47 0.72 0.50 0.49 2.55%

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