[KURNIA] QoQ Quarter Result on 30-Jun-2004 [#2]

Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 976.41%
YoY- 881.68%
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 8,255 10,882 13,852 13,205 8,676 9,140 9,755 -10.52%
PBT 149 1,421 3,826 3,389 -308 2,563 1,833 -81.20%
Tax -106 -3,677 -1,862 -120 -65 -1,158 455 -
NP 43 -2,256 1,964 3,269 -373 1,405 2,288 -92.91%
-
NP to SH 43 -2,256 1,964 3,269 -373 1,405 2,288 -92.91%
-
Tax Rate 71.14% 258.76% 48.67% 3.54% - 45.18% -24.82% -
Total Cost 8,212 13,138 11,888 9,936 9,049 7,735 7,467 6.53%
-
Net Worth 111,800 114,680 116,964 115,229 111,899 113,024 110,971 0.49%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 111,800 114,680 116,964 115,229 111,899 113,024 110,971 0.49%
NOSH 61,428 62,666 62,547 62,624 62,166 62,444 62,343 -0.97%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.52% -20.73% 14.18% 24.76% -4.30% 15.37% 23.45% -
ROE 0.04% -1.97% 1.68% 2.84% -0.33% 1.24% 2.06% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.44 17.36 22.15 21.09 13.96 14.64 15.65 -9.64%
EPS 0.07 -3.60 3.14 5.22 -0.60 2.25 3.67 -92.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.82 1.83 1.87 1.84 1.80 1.81 1.78 1.49%
Adjusted Per Share Value based on latest NOSH - 62,624
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.95 10.48 13.34 12.72 8.36 8.80 9.40 -10.55%
EPS 0.04 -2.17 1.89 3.15 -0.36 1.35 2.20 -93.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0768 1.1046 1.1266 1.1099 1.0778 1.0886 1.0689 0.49%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.25 1.37 1.12 1.06 1.24 1.05 0.99 -
P/RPS 9.30 7.89 5.06 5.03 8.89 7.17 6.33 29.20%
P/EPS 1,785.71 -38.06 35.67 20.31 -206.67 46.67 26.98 1532.06%
EY 0.06 -2.63 2.80 4.92 -0.48 2.14 3.71 -93.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.75 0.60 0.58 0.69 0.58 0.56 14.91%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 10/11/04 25/08/04 27/05/04 27/02/04 19/11/03 -
Price 1.23 1.28 1.26 1.10 1.15 1.20 1.02 -
P/RPS 9.15 7.37 5.69 5.22 8.24 8.20 6.52 25.32%
P/EPS 1,757.14 -35.56 40.13 21.07 -191.67 53.33 27.79 1483.12%
EY 0.06 -2.81 2.49 4.75 -0.52 1.87 3.60 -93.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.67 0.60 0.64 0.66 0.57 12.47%

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