[KURNIA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -98.35%
YoY- 111.53%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 42,965 33,895 19,997 8,255 46,615 35,733 21,881 56.61%
PBT 3,830 4,813 957 149 8,328 6,907 3,081 15.56%
Tax -3,360 -894 -418 -106 -5,723 -2,046 -184 589.78%
NP 470 3,919 539 43 2,605 4,861 2,897 -70.15%
-
NP to SH 470 3,919 539 43 2,605 4,861 2,897 -70.15%
-
Tax Rate 87.73% 18.57% 43.68% 71.14% 68.72% 29.62% 5.97% -
Total Cost 42,495 29,976 19,458 8,212 44,010 30,872 18,984 70.86%
-
Net Worth 139,277 117,506 114,141 111,800 114,594 116,989 115,378 13.33%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 1,641 - - - - - - -
Div Payout % 349.35% - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 139,277 117,506 114,141 111,800 114,594 116,989 115,378 13.33%
NOSH 63,888 63,517 63,411 61,428 62,620 62,561 62,705 1.25%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.09% 11.56% 2.70% 0.52% 5.59% 13.60% 13.24% -
ROE 0.34% 3.34% 0.47% 0.04% 2.27% 4.16% 2.51% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 67.25 53.36 31.54 13.44 74.44 57.12 34.89 54.69%
EPS 0.74 6.17 0.85 0.07 4.16 7.77 4.62 -70.40%
DPS 2.57 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.18 1.85 1.80 1.82 1.83 1.87 1.84 11.93%
Adjusted Per Share Value based on latest NOSH - 61,428
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 41.38 32.65 19.26 7.95 44.90 34.42 21.08 56.58%
EPS 0.45 3.77 0.52 0.04 2.51 4.68 2.79 -70.27%
DPS 1.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3415 1.1318 1.0994 1.0768 1.1038 1.1268 1.1113 13.33%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.50 1.35 1.32 1.25 1.37 1.12 1.06 -
P/RPS 2.23 2.53 4.19 9.30 1.84 1.96 3.04 -18.61%
P/EPS 203.90 21.88 155.29 1,785.71 32.93 14.41 22.94 327.38%
EY 0.49 4.57 0.64 0.06 3.04 6.94 4.36 -76.61%
DY 1.71 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.73 0.69 0.75 0.60 0.58 12.23%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 26/08/05 27/05/05 25/02/05 10/11/04 25/08/04 -
Price 1.60 1.33 1.30 1.23 1.28 1.26 1.10 -
P/RPS 2.38 2.49 4.12 9.15 1.72 2.21 3.15 -17.00%
P/EPS 217.49 21.56 152.94 1,757.14 30.77 16.22 23.81 335.21%
EY 0.46 4.64 0.65 0.06 3.25 6.17 4.20 -77.01%
DY 1.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.72 0.72 0.68 0.70 0.67 0.60 13.92%

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