[KENCANA] YoY Quarter Result on 31-Oct-2007 [#1]

Announcement Date
18-Dec-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jul-2008
Quarter
31-Oct-2007 [#1]
Profit Trend
QoQ- -4.99%
YoY- 256.29%
View:
Show?
Quarter Result
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Revenue 336,959 281,003 318,492 494,983 71,987 0 -
PBT 68,094 41,845 43,889 27,344 6,787 0 -
Tax -15,737 -11,112 -10,827 -9,323 -1,729 0 -
NP 52,357 30,733 33,062 18,021 5,058 0 -
-
NP to SH 52,357 30,826 33,062 18,021 5,058 0 -
-
Tax Rate 23.11% 26.56% 24.67% 34.10% 25.48% - -
Total Cost 284,602 250,270 285,430 476,962 66,929 0 -
-
Net Worth 811,864 461,033 342,331 240,874 88,856 0 -
Dividend
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Net Worth 811,864 461,033 342,331 240,874 88,856 0 -
NOSH 1,656,867 903,988 900,871 892,128 683,513 0 -
Ratio Analysis
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
NP Margin 15.54% 10.94% 10.38% 3.64% 7.03% 0.00% -
ROE 6.45% 6.69% 9.66% 7.48% 5.69% 0.00% -
Per Share
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 20.34 31.08 35.35 55.48 10.53 0.00 -
EPS 3.16 3.41 3.67 2.02 0.74 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.38 0.27 0.13 0.00 -
Adjusted Per Share Value based on latest NOSH - 892,128
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
RPS 16.90 14.09 15.97 24.83 3.61 0.00 -
EPS 2.63 1.55 1.66 0.90 0.25 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4072 0.2312 0.1717 0.1208 0.0446 0.00 -
Price Multiplier on Financial Quarter End Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 29/10/10 30/10/09 31/10/08 31/10/07 - - -
Price 1.91 2.19 1.29 2.63 0.00 0.00 -
P/RPS 9.39 7.05 3.65 4.74 0.00 0.00 -
P/EPS 60.44 64.22 35.15 130.20 0.00 0.00 -
EY 1.65 1.56 2.84 0.77 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.90 4.29 3.39 9.74 0.00 0.00 -
Price Multiplier on Announcement Date
31/10/10 31/10/09 31/10/08 31/10/07 31/10/06 31/10/05 CAGR
Date 13/12/10 21/12/09 15/12/08 18/12/07 12/12/06 - -
Price 2.19 2.25 1.32 2.34 0.00 0.00 -
P/RPS 10.77 7.24 3.73 4.22 0.00 0.00 -
P/EPS 69.30 65.98 35.97 115.84 0.00 0.00 -
EY 1.44 1.52 2.78 0.86 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.47 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