[KURNIA] QoQ Quarter Result on 30-Jun-2005 [#2]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1053.49%
YoY- -84.83%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 8,587 9,069 13,898 11,742 8,255 10,882 13,852 -27.31%
PBT -356 -1,223 3,856 808 149 1,421 3,826 -
Tax 61 -2,466 -476 -312 -106 -3,677 -1,862 -
NP -295 -3,689 3,380 496 43 -2,256 1,964 -
-
NP to SH -295 -3,689 3,380 496 43 -2,256 1,964 -
-
Tax Rate - - 12.34% 38.61% 71.14% 258.76% 48.67% -
Total Cost 8,882 12,758 10,518 11,246 8,212 13,138 11,888 -17.67%
-
Net Worth 140,944 138,257 118,428 114,461 111,800 114,680 116,964 13.25%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 140,944 138,257 118,428 114,461 111,800 114,680 116,964 13.25%
NOSH 65,555 63,713 64,015 63,589 61,428 62,666 62,547 3.18%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -3.44% -40.68% 24.32% 4.22% 0.52% -20.73% 14.18% -
ROE -0.21% -2.67% 2.85% 0.43% 0.04% -1.97% 1.68% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.10 14.23 21.71 18.47 13.44 17.36 22.15 -29.56%
EPS -0.45 -5.79 5.28 0.78 0.07 -3.60 3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.17 1.85 1.80 1.82 1.83 1.87 9.75%
Adjusted Per Share Value based on latest NOSH - 63,589
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.27 8.74 13.39 11.31 7.95 10.48 13.34 -27.31%
EPS -0.28 -3.55 3.26 0.48 0.04 -2.17 1.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3576 1.3317 1.1407 1.1025 1.0768 1.1046 1.1266 13.25%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.77 1.50 1.35 1.32 1.25 1.37 1.12 -
P/RPS 13.51 10.54 6.22 7.15 9.30 7.89 5.06 92.57%
P/EPS -393.33 -25.91 25.57 169.23 1,785.71 -38.06 35.67 -
EY -0.25 -3.86 3.91 0.59 0.06 -2.63 2.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.69 0.73 0.73 0.69 0.75 0.60 23.17%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 24/02/06 23/11/05 26/08/05 27/05/05 25/02/05 10/11/04 -
Price 1.78 1.60 1.33 1.30 1.23 1.28 1.26 -
P/RPS 13.59 11.24 6.13 7.04 9.15 7.37 5.69 78.77%
P/EPS -395.56 -27.63 25.19 166.67 1,757.14 -35.56 40.13 -
EY -0.25 -3.62 3.97 0.60 0.06 -2.81 2.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.74 0.72 0.72 0.68 0.70 0.67 15.36%

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