[KURNIA] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -71.41%
YoY- 138.71%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 35,721 22,157 12,589 16,482 18,143 13,480 8,587 158.43%
PBT 19,174 9,543 2,319 2,731 6,920 2,977 -356 -
Tax -5,861 -2,367 -580 -1,303 -1,926 -839 61 -
NP 13,313 7,176 1,739 1,428 4,994 2,138 -295 -
-
NP to SH 13,243 7,176 1,739 1,428 4,994 2,138 -295 -
-
Tax Rate 30.57% 24.80% 25.01% 47.71% 27.83% 28.18% - -
Total Cost 22,408 14,981 10,850 15,054 13,149 11,342 8,882 85.21%
-
Net Worth 181,881 172,282 154,879 148,138 147,276 143,865 140,944 18.51%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 3,199 - - - - - - -
Div Payout % 24.16% - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 181,881 172,282 154,879 148,138 147,276 143,865 140,944 18.51%
NOSH 73,044 73,001 67,929 66,728 66,943 66,604 65,555 7.47%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 37.27% 32.39% 13.81% 8.66% 27.53% 15.86% -3.44% -
ROE 7.28% 4.17% 1.12% 0.96% 3.39% 1.49% -0.21% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 48.90 30.35 18.53 24.70 27.10 20.24 13.10 140.44%
EPS 18.13 9.83 2.56 2.14 7.46 3.21 -0.45 -
DPS 4.38 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.49 2.36 2.28 2.22 2.20 2.16 2.15 10.27%
Adjusted Per Share Value based on latest NOSH - 66,728
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 34.41 21.34 12.13 15.88 17.48 12.98 8.27 158.46%
EPS 12.76 6.91 1.67 1.38 4.81 2.06 -0.28 -
DPS 3.08 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7519 1.6594 1.4918 1.4268 1.4185 1.3857 1.3576 18.51%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.72 2.55 2.28 1.91 1.71 2.00 1.77 -
P/RPS 5.56 8.40 12.30 7.73 6.31 9.88 13.51 -44.64%
P/EPS 15.00 25.94 89.06 89.25 22.92 62.31 -393.33 -
EY 6.67 3.85 1.12 1.12 4.36 1.61 -0.25 -
DY 1.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.08 1.00 0.86 0.78 0.93 0.82 20.87%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 12/11/07 16/08/07 18/05/07 27/02/07 30/11/06 24/08/06 25/05/06 -
Price 2.71 2.26 2.37 2.05 1.75 1.70 1.78 -
P/RPS 5.54 7.45 12.79 8.30 6.46 8.40 13.59 -44.99%
P/EPS 14.95 22.99 92.58 95.79 23.46 52.96 -395.56 -
EY 6.69 4.35 1.08 1.04 4.26 1.89 -0.25 -
DY 1.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.96 1.04 0.92 0.80 0.79 0.83 19.90%

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