[KURNIA] YoY Cumulative Quarter Result on 30-Jun-2005 [#2]

Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1153.49%
YoY- -81.39%
View:
Show?
Cumulative Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 79,427 34,746 22,067 19,997 21,881 18,166 14,390 32.90%
PBT 45,739 11,862 2,621 957 3,081 -348 -5,011 -
Tax -12,142 -2,947 -778 -418 -184 0 5,011 -
NP 33,597 8,915 1,843 539 2,897 -348 0 -
-
NP to SH 32,168 8,915 1,843 539 2,897 -348 -5,630 -
-
Tax Rate 26.55% 24.84% 29.68% 43.68% 5.97% - - -
Total Cost 45,830 25,831 20,224 19,458 18,984 18,514 14,390 21.27%
-
Net Worth 248,390 172,312 143,714 114,141 115,378 140,442 172,358 6.27%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 248,390 172,312 143,714 114,141 115,378 140,442 172,358 6.27%
NOSH 94,445 73,013 66,534 63,411 62,705 62,142 56,696 8.86%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 42.30% 25.66% 8.35% 2.70% 13.24% -1.92% 0.00% -
ROE 12.95% 5.17% 1.28% 0.47% 2.51% -0.25% -3.27% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 84.10 47.59 33.17 31.54 34.89 29.23 25.38 22.07%
EPS 34.06 12.21 2.77 0.85 4.62 -0.56 -9.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.63 2.36 2.16 1.80 1.84 2.26 3.04 -2.38%
Adjusted Per Share Value based on latest NOSH - 63,589
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 76.50 33.47 21.25 19.26 21.08 17.50 13.86 32.90%
EPS 30.98 8.59 1.78 0.52 2.79 -0.34 -5.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3925 1.6597 1.3842 1.0994 1.1113 1.3527 1.6601 6.27%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - -
Price 2.48 2.55 2.00 1.32 1.06 0.81 0.00 -
P/RPS 2.95 5.36 6.03 4.19 3.04 2.77 0.00 -
P/EPS 7.28 20.88 72.20 155.29 22.94 -144.64 0.00 -
EY 13.73 4.79 1.39 0.64 4.36 -0.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.08 0.93 0.73 0.58 0.36 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 28/08/08 16/08/07 24/08/06 26/08/05 25/08/04 28/08/03 29/08/02 -
Price 2.16 2.26 1.70 1.30 1.10 1.00 0.00 -
P/RPS 2.57 4.75 5.13 4.12 3.15 3.42 0.00 -
P/EPS 6.34 18.51 61.37 152.94 23.81 -178.57 0.00 -
EY 15.77 5.40 1.63 0.65 4.20 -0.56 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.96 0.79 0.72 0.60 0.44 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