[KURNIA] QoQ Quarter Result on 31-Mar-2005 [#1]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 101.91%
YoY- 111.53%
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 9,069 13,898 11,742 8,255 10,882 13,852 13,205 -22.10%
PBT -1,223 3,856 808 149 1,421 3,826 3,389 -
Tax -2,466 -476 -312 -106 -3,677 -1,862 -120 646.13%
NP -3,689 3,380 496 43 -2,256 1,964 3,269 -
-
NP to SH -3,689 3,380 496 43 -2,256 1,964 3,269 -
-
Tax Rate - 12.34% 38.61% 71.14% 258.76% 48.67% 3.54% -
Total Cost 12,758 10,518 11,246 8,212 13,138 11,888 9,936 18.08%
-
Net Worth 138,257 118,428 114,461 111,800 114,680 116,964 115,229 12.87%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 138,257 118,428 114,461 111,800 114,680 116,964 115,229 12.87%
NOSH 63,713 64,015 63,589 61,428 62,666 62,547 62,624 1.15%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -40.68% 24.32% 4.22% 0.52% -20.73% 14.18% 24.76% -
ROE -2.67% 2.85% 0.43% 0.04% -1.97% 1.68% 2.84% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 14.23 21.71 18.47 13.44 17.36 22.15 21.09 -23.01%
EPS -5.79 5.28 0.78 0.07 -3.60 3.14 5.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 1.85 1.80 1.82 1.83 1.87 1.84 11.59%
Adjusted Per Share Value based on latest NOSH - 61,428
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 8.74 13.39 11.31 7.95 10.48 13.34 12.72 -22.08%
EPS -3.55 3.26 0.48 0.04 -2.17 1.89 3.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3317 1.1407 1.1025 1.0768 1.1046 1.1266 1.1099 12.87%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.50 1.35 1.32 1.25 1.37 1.12 1.06 -
P/RPS 10.54 6.22 7.15 9.30 7.89 5.06 5.03 63.52%
P/EPS -25.91 25.57 169.23 1,785.71 -38.06 35.67 20.31 -
EY -3.86 3.91 0.59 0.06 -2.63 2.80 4.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.73 0.69 0.75 0.60 0.58 12.23%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 26/08/05 27/05/05 25/02/05 10/11/04 25/08/04 -
Price 1.60 1.33 1.30 1.23 1.28 1.26 1.10 -
P/RPS 11.24 6.13 7.04 9.15 7.37 5.69 5.22 66.51%
P/EPS -27.63 25.19 166.67 1,757.14 -35.56 40.13 21.07 -
EY -3.62 3.97 0.60 0.06 -2.81 2.49 4.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.72 0.72 0.68 0.70 0.67 0.60 14.96%

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