[KURNIA] QoQ Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 133.58%
YoY- 47.75%
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 22,157 12,589 16,482 18,143 13,480 8,587 9,069 81.69%
PBT 9,543 2,319 2,731 6,920 2,977 -356 -1,223 -
Tax -2,367 -580 -1,303 -1,926 -839 61 -2,466 -2.70%
NP 7,176 1,739 1,428 4,994 2,138 -295 -3,689 -
-
NP to SH 7,176 1,739 1,428 4,994 2,138 -295 -3,689 -
-
Tax Rate 24.80% 25.01% 47.71% 27.83% 28.18% - - -
Total Cost 14,981 10,850 15,054 13,149 11,342 8,882 12,758 11.33%
-
Net Worth 172,282 154,879 148,138 147,276 143,865 140,944 138,257 15.84%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 172,282 154,879 148,138 147,276 143,865 140,944 138,257 15.84%
NOSH 73,001 67,929 66,728 66,943 66,604 65,555 63,713 9.52%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 32.39% 13.81% 8.66% 27.53% 15.86% -3.44% -40.68% -
ROE 4.17% 1.12% 0.96% 3.39% 1.49% -0.21% -2.67% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 30.35 18.53 24.70 27.10 20.24 13.10 14.23 65.92%
EPS 9.83 2.56 2.14 7.46 3.21 -0.45 -5.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.28 2.22 2.20 2.16 2.15 2.17 5.77%
Adjusted Per Share Value based on latest NOSH - 66,943
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 21.34 12.13 15.88 17.48 12.98 8.27 8.74 81.62%
EPS 6.91 1.67 1.38 4.81 2.06 -0.28 -3.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6594 1.4918 1.4268 1.4185 1.3857 1.3576 1.3317 15.84%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.55 2.28 1.91 1.71 2.00 1.77 1.50 -
P/RPS 8.40 12.30 7.73 6.31 9.88 13.51 10.54 -14.07%
P/EPS 25.94 89.06 89.25 22.92 62.31 -393.33 -25.91 -
EY 3.85 1.12 1.12 4.36 1.61 -0.25 -3.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.00 0.86 0.78 0.93 0.82 0.69 34.91%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 16/08/07 18/05/07 27/02/07 30/11/06 24/08/06 25/05/06 24/02/06 -
Price 2.26 2.37 2.05 1.75 1.70 1.78 1.60 -
P/RPS 7.45 12.79 8.30 6.46 8.40 13.59 11.24 -24.03%
P/EPS 22.99 92.58 95.79 23.46 52.96 -395.56 -27.63 -
EY 4.35 1.08 1.04 4.26 1.89 -0.25 -3.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.04 0.92 0.80 0.79 0.83 0.74 19.00%

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