[KURNIA] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
10-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 11.86%
YoY- 150.57%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 39,994 33,020 46,615 47,644 43,762 34,704 37,061 5.21%
PBT 1,914 596 8,328 9,209 6,162 -1,232 4,083 -39.68%
Tax -836 -424 -5,723 -2,728 -368 -260 -703 12.25%
NP 1,078 172 2,605 6,481 5,794 -1,492 3,380 -53.35%
-
NP to SH 1,078 172 2,605 6,481 5,794 -1,492 3,380 -53.35%
-
Tax Rate 43.68% 71.14% 68.72% 29.62% 5.97% - 17.22% -
Total Cost 38,916 32,848 44,010 41,162 37,968 36,196 33,681 10.12%
-
Net Worth 114,141 111,800 114,594 116,989 115,378 111,899 112,956 0.69%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - 898 -
Div Payout % - - - - - - 26.59% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 114,141 111,800 114,594 116,989 115,378 111,899 112,956 0.69%
NOSH 63,411 61,428 62,620 62,561 62,705 62,166 62,406 1.07%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 2.70% 0.52% 5.59% 13.60% 13.24% -4.30% 9.12% -
ROE 0.94% 0.15% 2.27% 5.54% 5.02% -1.33% 2.99% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 63.07 53.75 74.44 76.16 69.79 55.82 59.39 4.09%
EPS 1.70 0.28 4.16 10.36 9.24 -2.40 5.42 -53.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.44 -
NAPS 1.80 1.82 1.83 1.87 1.84 1.80 1.81 -0.36%
Adjusted Per Share Value based on latest NOSH - 62,547
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 38.52 31.80 44.90 45.89 42.15 33.43 35.70 5.20%
EPS 1.04 0.17 2.51 6.24 5.58 -1.44 3.26 -53.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.87 -
NAPS 1.0994 1.0768 1.1038 1.1268 1.1113 1.0778 1.088 0.69%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.32 1.25 1.37 1.12 1.06 1.24 1.05 -
P/RPS 2.09 2.33 1.84 1.47 1.52 2.22 1.77 11.72%
P/EPS 77.65 446.43 32.93 10.81 11.47 -51.67 19.39 152.39%
EY 1.29 0.22 3.04 9.25 8.72 -1.94 5.16 -60.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.37 -
P/NAPS 0.73 0.69 0.75 0.60 0.58 0.69 0.58 16.58%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 26/08/05 27/05/05 25/02/05 10/11/04 25/08/04 27/05/04 27/02/04 -
Price 1.30 1.23 1.28 1.26 1.10 1.15 1.20 -
P/RPS 2.06 2.29 1.72 1.65 1.58 2.06 2.02 1.31%
P/EPS 76.47 439.29 30.77 12.16 11.90 -47.92 22.16 128.52%
EY 1.31 0.23 3.25 8.22 8.40 -2.09 4.51 -56.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.20 -
P/NAPS 0.72 0.68 0.70 0.67 0.60 0.64 0.66 5.97%

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