[KURNIA] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -25.72%
YoY- 19.85%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 42,055 40,143 37,893 30,724 28,676 28,093 25,648 39.09%
PBT -5,222 -7,313 -3,788 -5,910 -4,695 -3,938 -3,915 21.19%
Tax 2,207 2,207 -29 -29 1,614 3,629 5,686 -46.82%
NP -3,015 -5,106 -3,817 -5,939 -3,081 -309 1,771 -
-
NP to SH -3,015 -5,106 -3,817 -5,939 -4,724 -3,967 -3,086 -1.54%
-
Tax Rate - - - - - - - -
Total Cost 45,070 45,249 41,710 36,663 31,757 28,402 23,877 52.79%
-
Net Worth 141,198 134,530 164,681 172,387 175,310 177,961 180,409 -15.08%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 141,198 134,530 164,681 172,387 175,310 177,961 180,409 -15.08%
NOSH 62,477 59,264 58,191 56,706 56,687 56,675 56,762 6.61%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -7.17% -12.72% -10.07% -19.33% -10.74% -1.10% 6.91% -
ROE -2.14% -3.80% -2.32% -3.45% -2.69% -2.23% -1.71% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 67.31 67.74 65.12 54.18 50.59 49.57 45.18 30.47%
EPS -4.83 -8.62 -6.56 -10.47 -8.33 -7.00 -5.44 -7.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.27 2.83 3.04 3.0926 3.14 3.1783 -20.35%
Adjusted Per Share Value based on latest NOSH - 56,706
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 40.51 38.67 36.50 29.59 27.62 27.06 24.70 39.11%
EPS -2.90 -4.92 -3.68 -5.72 -4.55 -3.82 -2.97 -1.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.36 1.2958 1.5862 1.6604 1.6886 1.7141 1.7377 -15.08%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 0.68 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.01 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -14.09 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -7.10 0.00 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 0.30 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 10/03/03 28/11/02 29/08/02 02/07/02 26/02/02 13/12/01 -
Price 0.72 0.65 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.07 0.96 0.00 0.00 0.00 0.00 0.00 -
P/EPS -14.92 -7.54 0.00 0.00 0.00 0.00 0.00 -
EY -6.70 -13.25 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 0.32 0.29 0.00 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