[KURNIA] QoQ Quarter Result on 30-Sep-2002 [#3]

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 236.21%
YoY- 119.82%
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 10,327 7,839 11,390 14,363 8,463 5,927 9,140 8.50%
PBT 333 -681 -5,576 3,893 -2,858 -2,153 -2,051 -
Tax 0 0 2,207 0 2,858 2,153 2,051 -
NP 333 -681 -3,369 3,893 0 0 0 -
-
NP to SH 333 -681 -3,369 3,893 -2,858 -2,772 -2,080 -
-
Tax Rate 0.00% - - 0.00% - - - -
Total Cost 9,994 8,520 14,759 10,470 8,463 5,927 9,140 6.15%
-
Net Worth 141,996 141,198 134,530 164,681 172,387 175,310 177,961 -14.00%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 141,996 141,198 134,530 164,681 172,387 175,310 177,961 -14.00%
NOSH 62,830 62,477 59,264 58,191 56,706 56,687 56,675 7.13%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 3.22% -8.69% -29.58% 27.10% 0.00% 0.00% 0.00% -
ROE 0.23% -0.48% -2.50% 2.36% -1.66% -1.58% -1.17% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 16.44 12.55 19.22 24.68 14.92 10.46 16.13 1.28%
EPS 0.53 -1.09 -5.40 6.69 -5.04 -4.89 -3.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.26 2.27 2.83 3.04 3.0926 3.14 -19.73%
Adjusted Per Share Value based on latest NOSH - 58,191
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 9.95 7.55 10.97 13.83 8.15 5.71 8.80 8.55%
EPS 0.32 -0.66 -3.24 3.75 -2.75 -2.67 -2.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3677 1.36 1.2958 1.5862 1.6604 1.6886 1.7141 -14.00%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 0.81 0.68 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.93 5.42 0.00 0.00 0.00 0.00 0.00 -
P/EPS 152.83 -62.39 0.00 0.00 0.00 0.00 0.00 -
EY 0.65 -1.60 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.30 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 26/05/03 10/03/03 28/11/02 29/08/02 02/07/02 26/02/02 -
Price 1.00 0.72 0.65 0.00 0.00 0.00 0.00 -
P/RPS 6.08 5.74 3.38 0.00 0.00 0.00 0.00 -
P/EPS 188.68 -66.06 -11.43 0.00 0.00 0.00 0.00 -
EY 0.53 -1.51 -8.75 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.32 0.29 0.00 0.00 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