[KENCANA] YoY Cumulative Quarter Result on 30-Apr-2007 [#3]

Announcement Date
25-Jun-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
30-Apr-2007 [#3]
Profit Trend
QoQ- 88.32%
YoY--%
View:
Show?
Cumulative Result
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Revenue 811,514 882,752 1,144,512 506,561 0 -
PBT 120,106 113,892 89,913 49,819 0 -
Tax -25,899 -25,940 -28,208 -11,627 0 -
NP 94,207 87,952 61,705 38,192 0 -
-
NP to SH 94,300 87,952 61,721 38,192 0 -
-
Tax Rate 21.56% 22.78% 31.37% 23.34% - -
Total Cost 717,307 794,800 1,082,807 468,369 0 -
-
Net Worth 490,314 396,911 286,242 185,711 0 -
Dividend
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Net Worth 490,314 396,911 286,242 185,711 0 -
NOSH 1,140,265 902,071 894,507 807,441 0 -
Ratio Analysis
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
NP Margin 11.61% 9.96% 5.39% 7.54% 0.00% -
ROE 19.23% 22.16% 21.56% 20.57% 0.00% -
Per Share
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 71.17 97.86 127.95 62.74 0.00 -
EPS 8.27 9.75 6.90 4.73 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.43 0.44 0.32 0.23 0.00 -
Adjusted Per Share Value based on latest NOSH - 891,144
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
RPS 40.70 44.27 57.40 25.41 0.00 -
EPS 4.73 4.41 3.10 1.92 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2459 0.1991 0.1436 0.0931 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 30/04/10 30/04/09 30/04/08 30/04/07 - -
Price 1.57 1.62 1.99 1.41 0.00 -
P/RPS 2.21 1.66 1.56 2.25 0.00 -
P/EPS 18.98 16.62 28.84 29.81 0.00 -
EY 5.27 6.02 3.47 3.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.65 3.68 6.22 6.13 0.00 -
Price Multiplier on Announcement Date
30/04/10 30/04/09 30/04/08 30/04/07 30/04/06 CAGR
Date 28/06/10 22/06/09 25/06/08 25/06/07 - -
Price 1.47 1.74 1.82 2.14 0.00 -
P/RPS 2.07 1.78 1.42 3.41 0.00 -
P/EPS 17.78 17.85 26.38 45.24 0.00 -
EY 5.63 5.60 3.79 2.21 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.42 3.95 5.69 9.30 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