[KURNIA] YoY 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- 1053.49%
YoY- -84.83%
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 43,842 22,157 13,480 11,742 13,205 10,327 8,463 31.50%
PBT 23,594 9,543 2,977 808 3,389 333 -2,858 -
Tax -6,446 -2,367 -839 -312 -120 0 2,858 -
NP 17,148 7,176 2,138 496 3,269 333 0 -
-
NP to SH 16,341 7,176 2,138 496 3,269 333 -2,858 -
-
Tax Rate 27.32% 24.80% 28.18% 38.61% 3.54% 0.00% - -
Total Cost 26,694 14,981 11,342 11,246 9,936 9,994 8,463 21.07%
-
Net Worth 248,421 172,282 143,865 114,461 115,229 141,996 172,387 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 248,421 172,282 143,865 114,461 115,229 141,996 172,387 6.27%
NOSH 94,456 73,001 66,604 63,589 62,624 62,830 56,706 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 39.11% 32.39% 15.86% 4.22% 24.76% 3.22% 0.00% -
ROE 6.58% 4.17% 1.49% 0.43% 2.84% 0.23% -1.66% -
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 46.41 30.35 20.24 18.47 21.09 16.44 14.92 20.79%
EPS 17.30 9.83 3.21 0.78 5.22 0.53 -5.04 -
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 42.23 21.34 12.98 11.31 12.72 9.95 8.15 31.51%
EPS 15.74 6.91 2.06 0.48 3.15 0.32 -2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3928 1.6594 1.3857 1.1025 1.1099 1.3677 1.6604 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 5.34 8.40 9.88 7.15 5.03 4.93 0.00 -
P/EPS 14.34 25.94 62.31 169.23 20.31 152.83 0.00 -
EY 6.98 3.85 1.61 0.59 4.92 0.65 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 4.65 7.45 8.40 7.04 5.22 6.08 0.00 -
P/EPS 12.49 22.99 52.96 166.67 21.07 188.68 0.00 -
EY 8.01 4.35 1.89 0.60 4.75 0.53 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