[KURNIA] YoY TTM 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- 80.37%
YoY- 3643.75%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 69,371 45,034 44,731 40,776 43,919 30,724 25,017 18.51%
PBT 21,513 5,254 6,204 7,477 -2,031 -5,910 -7,928 -
Tax -6,176 -3,720 -5,957 -888 2,207 -29 7,928 -
NP 15,337 1,534 247 6,589 176 -5,939 0 -
-
NP to SH 15,337 1,534 247 6,589 176 -5,939 -7,410 -
-
Tax Rate 28.71% 70.80% 96.02% 11.88% - - - -
Total Cost 54,034 43,500 44,484 34,187 43,743 36,663 25,017 13.68%
-
Net Worth 172,282 143,865 114,461 115,229 141,996 172,387 178,299 -0.57%
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 172,282 143,865 114,461 115,229 141,996 172,387 178,299 -0.57%
NOSH 73,001 66,604 63,589 62,624 62,830 56,706 56,655 4.31%
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 22.11% 3.41% 0.55% 16.16% 0.40% -19.33% 0.00% -
ROE 8.90% 1.07% 0.22% 5.72% 0.12% -3.45% -4.16% -
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 95.03 67.61 70.34 65.11 69.90 54.18 44.16 13.61%
EPS 21.01 2.30 0.39 10.52 0.28 -10.47 -13.08 -
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 66.82 43.38 43.08 39.27 42.30 29.59 24.10 18.51%
EPS 14.77 1.48 0.24 6.35 0.17 -5.72 -7.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6594 1.3857 1.1025 1.1099 1.3677 1.6604 1.7174 -0.57%
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 2.96 1.88 1.63 1.16 0.00 0.00 -
P/EPS 12.14 86.84 339.83 10.07 289.16 0.00 0.00 -
EY 8.24 1.15 0.29 9.93 0.35 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 2.38 2.51 1.85 1.69 1.43 0.00 0.00 -
P/EPS 10.76 73.81 334.68 10.45 356.99 0.00 0.00 -
EY 9.30 1.35 0.30 9.56 0.28 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