[KURNIA] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 488.34%
YoY- 932.47%
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 69,492 44,134 39,994 43,762 36,332 28,780 23,516 19.78%
PBT 23,724 5,242 1,914 6,162 -696 -10,022 -7,316 -
Tax -5,894 -1,556 -836 -368 0 10,022 7,316 -
NP 17,830 3,686 1,078 5,794 -696 0 0 -
-
NP to SH 17,830 3,686 1,078 5,794 -696 -11,260 -7,316 -
-
Tax Rate 24.84% 29.68% 43.68% 5.97% - - - -
Total Cost 51,662 40,448 38,916 37,968 37,028 28,780 23,516 14.00%
-
Net Worth 172,312 143,714 114,141 115,378 140,442 172,358 178,482 -0.58%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 172,312 143,714 114,141 115,378 140,442 172,358 178,482 -0.58%
NOSH 73,013 66,534 63,411 62,705 62,142 56,696 56,713 4.29%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 25.66% 8.35% 2.70% 13.24% -1.92% 0.00% 0.00% -
ROE 10.35% 2.56% 0.94% 5.02% -0.50% -6.53% -4.10% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 95.18 66.33 63.07 69.79 58.47 50.76 41.46 14.84%
EPS 24.42 5.54 1.70 9.24 -1.12 -19.86 -12.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.16 1.80 1.84 2.26 3.04 3.1471 -4.68%
Adjusted Per Share Value based on latest NOSH - 62,624
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 66.93 42.51 38.52 42.15 34.99 27.72 22.65 19.78%
EPS 17.17 3.55 1.04 5.58 -0.67 -10.85 -7.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6597 1.3842 1.0994 1.1113 1.3527 1.6601 1.7191 -0.58%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 2.55 2.00 1.32 1.06 0.81 0.00 0.00 -
P/RPS 2.68 3.02 2.09 1.52 1.39 0.00 0.00 -
P/EPS 10.44 36.10 77.65 11.47 -72.32 0.00 0.00 -
EY 9.58 2.77 1.29 8.72 -1.38 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.93 0.73 0.58 0.36 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 16/08/07 24/08/06 26/08/05 25/08/04 28/08/03 29/08/02 27/08/01 -
Price 2.26 1.70 1.30 1.10 1.00 0.00 0.00 -
P/RPS 2.37 2.56 2.06 1.58 1.71 0.00 0.00 -
P/EPS 9.25 30.69 76.47 11.90 -89.29 0.00 0.00 -
EY 10.81 3.26 1.31 8.40 -1.12 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.79 0.72 0.60 0.44 0.00 0.00 -

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