[KURNIA] QoQ Quarter Result on 30-Sep-2004 [#3]

Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -39.92%
YoY- -14.16%
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 11,742 8,255 10,882 13,852 13,205 8,676 9,140 18.19%
PBT 808 149 1,421 3,826 3,389 -308 2,563 -53.71%
Tax -312 -106 -3,677 -1,862 -120 -65 -1,158 -58.31%
NP 496 43 -2,256 1,964 3,269 -373 1,405 -50.08%
-
NP to SH 496 43 -2,256 1,964 3,269 -373 1,405 -50.08%
-
Tax Rate 38.61% 71.14% 258.76% 48.67% 3.54% - 45.18% -
Total Cost 11,246 8,212 13,138 11,888 9,936 9,049 7,735 28.36%
-
Net Worth 114,461 111,800 114,680 116,964 115,229 111,899 113,024 0.84%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 114,461 111,800 114,680 116,964 115,229 111,899 113,024 0.84%
NOSH 63,589 61,428 62,666 62,547 62,624 62,166 62,444 1.21%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 4.22% 0.52% -20.73% 14.18% 24.76% -4.30% 15.37% -
ROE 0.43% 0.04% -1.97% 1.68% 2.84% -0.33% 1.24% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 18.47 13.44 17.36 22.15 21.09 13.96 14.64 16.77%
EPS 0.78 0.07 -3.60 3.14 5.22 -0.60 2.25 -50.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.82 1.83 1.87 1.84 1.80 1.81 -0.36%
Adjusted Per Share Value based on latest NOSH - 62,547
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 11.31 7.95 10.48 13.34 12.72 8.36 8.80 18.22%
EPS 0.48 0.04 -2.17 1.89 3.15 -0.36 1.35 -49.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1025 1.0768 1.1046 1.1266 1.1099 1.0778 1.0886 0.85%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.32 1.25 1.37 1.12 1.06 1.24 1.05 -
P/RPS 7.15 9.30 7.89 5.06 5.03 8.89 7.17 -0.18%
P/EPS 169.23 1,785.71 -38.06 35.67 20.31 -206.67 46.67 136.21%
EY 0.59 0.06 -2.63 2.80 4.92 -0.48 2.14 -57.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.69 0.75 0.60 0.58 0.69 0.58 16.58%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 10/11/04 25/08/04 27/05/04 27/02/04 -
Price 1.30 1.23 1.28 1.26 1.10 1.15 1.20 -
P/RPS 7.04 9.15 7.37 5.69 5.22 8.24 8.20 -9.67%
P/EPS 166.67 1,757.14 -35.56 40.13 21.07 -191.67 53.33 113.90%
EY 0.60 0.06 -2.81 2.49 4.75 -0.52 1.87 -53.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 0.70 0.67 0.60 0.64 0.66 5.97%

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