[KENCANA] YoY Cumulative Quarter Result on 31-Oct-2006 [#1]

Announcement Date
12-Dec-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2007
Quarter
31-Oct-2006 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 281,003 318,492 494,983 71,987 0 -
PBT 41,845 43,889 27,344 6,787 0 -
Tax -11,112 -10,827 -9,323 -1,729 0 -
NP 30,733 33,062 18,021 5,058 0 -
-
NP to SH 30,826 33,062 18,021 5,058 0 -
-
Tax Rate 26.56% 24.67% 34.10% 25.48% - -
Total Cost 250,270 285,430 476,962 66,929 0 -
-
Net Worth 461,033 342,331 240,874 88,856 0 -
Dividend
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 461,033 342,331 240,874 88,856 0 -
NOSH 903,988 900,871 892,128 683,513 0 -
Ratio Analysis
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 10.94% 10.38% 3.64% 7.03% 0.00% -
ROE 6.69% 9.66% 7.48% 5.69% 0.00% -
Per Share
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 31.08 35.35 55.48 10.53 0.00 -
EPS 3.41 3.67 2.02 0.74 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.51 0.38 0.27 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 683,513
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 14.09 15.97 24.83 3.61 0.00 -
EPS 1.55 1.66 0.90 0.25 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2312 0.1717 0.1208 0.0446 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 30/10/09 31/10/08 31/10/07 - - -
Price 2.19 1.29 2.63 0.00 0.00 -
P/RPS 7.05 3.65 4.74 0.00 0.00 -
P/EPS 64.22 35.15 130.20 0.00 0.00 -
EY 1.56 2.84 0.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.29 3.39 9.74 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 21/12/09 15/12/08 18/12/07 12/12/06 - -
Price 2.25 1.32 2.34 0.00 0.00 -
P/RPS 7.24 3.73 4.22 0.00 0.00 -
P/EPS 65.98 35.97 115.84 0.00 0.00 -
EY 1.52 2.78 0.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.41 3.47 8.67 0.00 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