[KURNIA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -46.41%
YoY- -22.93%
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 33,895 19,997 8,255 46,615 35,733 21,881 8,676 147.84%
PBT 4,813 957 149 8,328 6,907 3,081 -308 -
Tax -894 -418 -106 -5,723 -2,046 -184 -65 473.13%
NP 3,919 539 43 2,605 4,861 2,897 -373 -
-
NP to SH 3,919 539 43 2,605 4,861 2,897 -373 -
-
Tax Rate 18.57% 43.68% 71.14% 68.72% 29.62% 5.97% - -
Total Cost 29,976 19,458 8,212 44,010 30,872 18,984 9,049 122.05%
-
Net Worth 117,506 114,141 111,800 114,594 116,989 115,378 111,899 3.31%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 117,506 114,141 111,800 114,594 116,989 115,378 111,899 3.31%
NOSH 63,517 63,411 61,428 62,620 62,561 62,705 62,166 1.44%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 11.56% 2.70% 0.52% 5.59% 13.60% 13.24% -4.30% -
ROE 3.34% 0.47% 0.04% 2.27% 4.16% 2.51% -0.33% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 53.36 31.54 13.44 74.44 57.12 34.89 13.96 144.26%
EPS 6.17 0.85 0.07 4.16 7.77 4.62 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.85 1.80 1.82 1.83 1.87 1.84 1.80 1.84%
Adjusted Per Share Value based on latest NOSH - 62,666
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 32.65 19.26 7.95 44.90 34.42 21.08 8.36 147.79%
EPS 3.77 0.52 0.04 2.51 4.68 2.79 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1318 1.0994 1.0768 1.1038 1.1268 1.1113 1.0778 3.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.35 1.32 1.25 1.37 1.12 1.06 1.24 -
P/RPS 2.53 4.19 9.30 1.84 1.96 3.04 8.89 -56.70%
P/EPS 21.88 155.29 1,785.71 32.93 14.41 22.94 -206.67 -
EY 4.57 0.64 0.06 3.04 6.94 4.36 -0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.73 0.69 0.75 0.60 0.58 0.69 3.82%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 26/08/05 27/05/05 25/02/05 10/11/04 25/08/04 27/05/04 -
Price 1.33 1.30 1.23 1.28 1.26 1.10 1.15 -
P/RPS 2.49 4.12 9.15 1.72 2.21 3.15 8.24 -54.93%
P/EPS 21.56 152.94 1,757.14 30.77 16.22 23.81 -191.67 -
EY 4.64 0.65 0.06 3.25 6.17 4.20 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.72 0.68 0.70 0.67 0.60 0.64 8.16%

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