[KURNIA] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
25-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 876.68%
YoY- 932.47%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 8,255 46,615 35,733 21,881 8,676 37,061 27,921 -55.58%
PBT 149 8,328 6,907 3,081 -308 4,083 1,485 -78.37%
Tax -106 -5,723 -2,046 -184 -65 -703 455 -
NP 43 2,605 4,861 2,897 -373 3,380 1,940 -92.09%
-
NP to SH 43 2,605 4,861 2,897 -373 3,380 1,940 -92.09%
-
Tax Rate 71.14% 68.72% 29.62% 5.97% - 17.22% -30.64% -
Total Cost 8,212 44,010 30,872 18,984 9,049 33,681 25,981 -53.56%
-
Net Worth 111,800 114,594 116,989 115,378 111,899 112,956 111,035 0.45%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - 898 - -
Div Payout % - - - - - 26.59% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 111,800 114,594 116,989 115,378 111,899 112,956 111,035 0.45%
NOSH 61,428 62,620 62,561 62,705 62,166 62,406 62,379 -1.01%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.52% 5.59% 13.60% 13.24% -4.30% 9.12% 6.95% -
ROE 0.04% 2.27% 4.16% 2.51% -0.33% 2.99% 1.75% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 13.44 74.44 57.12 34.89 13.96 59.39 44.76 -55.12%
EPS 0.07 4.16 7.77 4.62 -0.60 5.42 3.11 -92.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.44 0.00 -
NAPS 1.82 1.83 1.87 1.84 1.80 1.81 1.78 1.49%
Adjusted Per Share Value based on latest NOSH - 62,624
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 7.95 44.90 34.42 21.08 8.36 35.70 26.89 -55.58%
EPS 0.04 2.51 4.68 2.79 -0.36 3.26 1.87 -92.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.87 0.00 -
NAPS 1.0768 1.1038 1.1268 1.1113 1.0778 1.088 1.0695 0.45%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.25 1.37 1.12 1.06 1.24 1.05 0.99 -
P/RPS 9.30 1.84 1.96 3.04 8.89 1.77 2.21 160.42%
P/EPS 1,785.71 32.93 14.41 22.94 -206.67 19.39 31.83 1361.90%
EY 0.06 3.04 6.94 4.36 -0.48 5.16 3.14 -92.83%
DY 0.00 0.00 0.00 0.00 0.00 1.37 0.00 -
P/NAPS 0.69 0.75 0.60 0.58 0.69 0.58 0.56 14.91%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 10/11/04 25/08/04 27/05/04 27/02/04 19/11/03 -
Price 1.23 1.28 1.26 1.10 1.15 1.20 1.02 -
P/RPS 9.15 1.72 2.21 3.15 8.24 2.02 2.28 152.32%
P/EPS 1,757.14 30.77 16.22 23.81 -191.67 22.16 32.80 1317.65%
EY 0.06 3.25 6.17 4.20 -0.52 4.51 3.05 -92.69%
DY 0.00 0.00 0.00 0.00 0.00 1.20 0.00 -
P/NAPS 0.68 0.70 0.67 0.60 0.64 0.66 0.57 12.47%

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