[KURNIA] QoQ Quarter Result on 30-Sep-2003 [#3]

Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 587.09%
YoY- -41.23%
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 13,205 8,676 9,140 9,755 10,327 7,839 11,390 10.36%
PBT 3,389 -308 2,563 1,833 333 -681 -5,576 -
Tax -120 -65 -1,158 455 0 0 2,207 -
NP 3,269 -373 1,405 2,288 333 -681 -3,369 -
-
NP to SH 3,269 -373 1,405 2,288 333 -681 -3,369 -
-
Tax Rate 3.54% - 45.18% -24.82% 0.00% - - -
Total Cost 9,936 9,049 7,735 7,467 9,994 8,520 14,759 -23.20%
-
Net Worth 115,229 111,899 113,024 110,971 141,996 141,198 134,530 -9.81%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 115,229 111,899 113,024 110,971 141,996 141,198 134,530 -9.81%
NOSH 62,624 62,166 62,444 62,343 62,830 62,477 59,264 3.74%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 24.76% -4.30% 15.37% 23.45% 3.22% -8.69% -29.58% -
ROE 2.84% -0.33% 1.24% 2.06% 0.23% -0.48% -2.50% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 21.09 13.96 14.64 15.65 16.44 12.55 19.22 6.39%
EPS 5.22 -0.60 2.25 3.67 0.53 -1.09 -5.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.80 1.81 1.78 2.26 2.26 2.27 -13.07%
Adjusted Per Share Value based on latest NOSH - 62,343
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 12.72 8.36 8.80 9.40 9.95 7.55 10.97 10.38%
EPS 3.15 -0.36 1.35 2.20 0.32 -0.66 -3.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1099 1.0778 1.0886 1.0689 1.3677 1.36 1.2958 -9.81%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 1.06 1.24 1.05 0.99 0.81 0.68 0.00 -
P/RPS 5.03 8.89 7.17 6.33 4.93 5.42 0.00 -
P/EPS 20.31 -206.67 46.67 26.98 152.83 -62.39 0.00 -
EY 4.92 -0.48 2.14 3.71 0.65 -1.60 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.69 0.58 0.56 0.36 0.30 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 25/08/04 27/05/04 27/02/04 19/11/03 28/08/03 26/05/03 10/03/03 -
Price 1.10 1.15 1.20 1.02 1.00 0.72 0.65 -
P/RPS 5.22 8.24 8.20 6.52 6.08 5.74 3.38 33.64%
P/EPS 21.07 -191.67 53.33 27.79 188.68 -66.06 -11.43 -
EY 4.75 -0.52 1.87 3.60 0.53 -1.51 -8.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.64 0.66 0.57 0.44 0.32 0.29 62.44%

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