[KURNIA] YoY TTM Result on 31-Dec-2002 [#4]

Announcement Date
10-Mar-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -33.77%
YoY- -28.71%
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 42,964 46,615 37,061 40,143 28,093 24,215 12.14%
PBT 3,590 8,328 4,048 -7,313 -3,938 -6,848 -
Tax -3,360 -5,724 -703 2,207 3,629 6,848 -
NP 230 2,604 3,345 -5,106 -309 0 -
-
NP to SH 230 2,604 3,345 -5,106 -3,967 -6,823 -
-
Tax Rate 93.59% 68.73% 17.37% - - - -
Total Cost 42,734 44,011 33,716 45,249 28,402 24,215 12.02%
-
Net Worth 138,257 114,680 113,024 134,530 177,961 182,407 -5.38%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 138,257 114,680 113,024 134,530 177,961 182,407 -5.38%
NOSH 63,713 62,666 62,444 59,264 56,675 56,824 2.31%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.54% 5.59% 9.03% -12.72% -1.10% 0.00% -
ROE 0.17% 2.27% 2.96% -3.80% -2.23% -3.74% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 67.43 74.39 59.35 67.74 49.57 42.61 9.60%
EPS 0.36 4.16 5.36 -8.62 -7.00 -12.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 1.83 1.81 2.27 3.14 3.21 -7.52%
Adjusted Per Share Value based on latest NOSH - 59,264
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 41.38 44.90 35.70 38.67 27.06 23.32 12.14%
EPS 0.22 2.51 3.22 -4.92 -3.82 -6.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3317 1.1046 1.0886 1.2958 1.7141 1.7569 -5.38%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - -
Price 1.50 1.37 1.05 0.00 0.00 0.00 -
P/RPS 2.22 1.84 1.77 0.00 0.00 0.00 -
P/EPS 415.52 32.97 19.60 0.00 0.00 0.00 -
EY 0.24 3.03 5.10 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.75 0.58 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 24/02/06 25/02/05 27/02/04 10/03/03 26/02/02 27/02/01 -
Price 1.60 1.28 1.20 0.65 0.00 0.00 -
P/RPS 2.37 1.72 2.02 0.96 0.00 0.00 -
P/EPS 443.22 30.80 22.40 -7.54 0.00 0.00 -
EY 0.23 3.25 4.46 -13.25 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.70 0.66 0.29 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