[KURNIA] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 74.45%
YoY- 93.82%
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 34,704 37,061 37,228 36,332 31,356 40,142 38,336 -6.41%
PBT -1,232 4,083 1,980 -696 -2,724 -7,313 -2,316 -34.32%
Tax -260 -703 606 0 0 2,207 0 -
NP -1,492 3,380 2,586 -696 -2,724 -5,106 -2,316 -25.38%
-
NP to SH -1,492 3,380 2,586 -696 -2,724 -5,106 -2,316 -25.38%
-
Tax Rate - 17.22% -30.61% - - - - -
Total Cost 36,196 33,681 34,641 37,028 34,080 45,248 40,652 -7.44%
-
Net Worth 111,899 112,956 111,035 140,442 141,198 103,633 164,405 -22.60%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 898 - - - - - -
Div Payout % - 26.59% - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 111,899 112,956 111,035 140,442 141,198 103,633 164,405 -22.60%
NOSH 62,166 62,406 62,379 62,142 62,477 59,219 58,093 4.61%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -4.30% 9.12% 6.95% -1.92% -8.69% -12.72% -6.04% -
ROE -1.33% 2.99% 2.33% -0.50% -1.93% -4.93% -1.41% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 55.82 59.39 59.68 58.47 50.19 67.79 65.99 -10.54%
EPS -2.40 5.42 4.15 -1.12 -4.36 -8.18 -3.99 -28.72%
DPS 0.00 1.44 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.80 1.81 1.78 2.26 2.26 1.75 2.83 -26.02%
Adjusted Per Share Value based on latest NOSH - 62,830
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 33.43 35.70 35.86 34.99 30.20 38.66 36.92 -6.39%
EPS -1.44 3.26 2.49 -0.67 -2.62 -4.92 -2.23 -25.27%
DPS 0.00 0.87 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0778 1.088 1.0695 1.3527 1.36 0.9982 1.5835 -22.60%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 1.24 1.05 0.99 0.81 0.68 0.00 0.00 -
P/RPS 2.22 1.77 1.66 1.39 1.35 0.00 0.00 -
P/EPS -51.67 19.39 23.87 -72.32 -15.60 0.00 0.00 -
EY -1.94 5.16 4.19 -1.38 -6.41 0.00 0.00 -
DY 0.00 1.37 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.58 0.56 0.36 0.30 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 19/11/03 28/08/03 26/05/03 10/03/03 28/11/02 -
Price 1.15 1.20 1.02 1.00 0.72 0.65 0.00 -
P/RPS 2.06 2.02 1.71 1.71 1.43 0.96 0.00 -
P/EPS -47.92 22.16 24.60 -89.29 -16.51 -7.54 0.00 -
EY -2.09 4.51 4.07 -1.12 -6.06 -13.26 0.00 -
DY 0.00 1.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.66 0.57 0.44 0.32 0.37 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