[KURNIA] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
26-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- 1153.49%
YoY- -81.39%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 8,587 42,965 33,895 19,997 8,255 46,615 35,733 -61.38%
PBT -356 3,830 4,813 957 149 8,328 6,907 -
Tax 61 -3,360 -894 -418 -106 -5,723 -2,046 -
NP -295 470 3,919 539 43 2,605 4,861 -
-
NP to SH -295 470 3,919 539 43 2,605 4,861 -
-
Tax Rate - 87.73% 18.57% 43.68% 71.14% 68.72% 29.62% -
Total Cost 8,882 42,495 29,976 19,458 8,212 44,010 30,872 -56.45%
-
Net Worth 140,944 139,277 117,506 114,141 111,800 114,594 116,989 13.23%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 1,641 - - - - - -
Div Payout % - 349.35% - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 140,944 139,277 117,506 114,141 111,800 114,594 116,989 13.23%
NOSH 65,555 63,888 63,517 63,411 61,428 62,620 62,561 3.16%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -3.44% 1.09% 11.56% 2.70% 0.52% 5.59% 13.60% -
ROE -0.21% 0.34% 3.34% 0.47% 0.04% 2.27% 4.16% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 13.10 67.25 53.36 31.54 13.44 74.44 57.12 -62.56%
EPS -0.45 0.74 6.17 0.85 0.07 4.16 7.77 -
DPS 0.00 2.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.15 2.18 1.85 1.80 1.82 1.83 1.87 9.75%
Adjusted Per Share Value based on latest NOSH - 63,589
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.27 41.38 32.65 19.26 7.95 44.90 34.42 -61.38%
EPS -0.28 0.45 3.77 0.52 0.04 2.51 4.68 -
DPS 0.00 1.58 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3576 1.3415 1.1318 1.0994 1.0768 1.1038 1.1268 13.23%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.77 1.50 1.35 1.32 1.25 1.37 1.12 -
P/RPS 13.51 2.23 2.53 4.19 9.30 1.84 1.96 262.61%
P/EPS -393.33 203.90 21.88 155.29 1,785.71 32.93 14.41 -
EY -0.25 0.49 4.57 0.64 0.06 3.04 6.94 -
DY 0.00 1.71 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.69 0.73 0.73 0.69 0.75 0.60 23.17%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 24/02/06 23/11/05 26/08/05 27/05/05 25/02/05 10/11/04 -
Price 1.78 1.60 1.33 1.30 1.23 1.28 1.26 -
P/RPS 13.59 2.38 2.49 4.12 9.15 1.72 2.21 236.02%
P/EPS -395.56 217.49 21.56 152.94 1,757.14 30.77 16.22 -
EY -0.25 0.46 4.64 0.65 0.06 3.25 6.17 -
DY 0.00 1.61 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.73 0.72 0.72 0.68 0.70 0.67 15.36%

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