[KURNIA] QoQ TTM Result on 31-Mar-2003 [#1]

Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 40.95%
YoY- 36.18%
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 37,061 39,311 43,919 42,055 40,143 37,893 30,724 13.27%
PBT 4,048 -4,091 -2,031 -5,222 -7,313 -3,788 -5,910 -
Tax -703 2,662 2,207 2,207 2,207 -29 -29 732.75%
NP 3,345 -1,429 176 -3,015 -5,106 -3,817 -5,939 -
-
NP to SH 3,345 -1,429 176 -3,015 -5,106 -3,817 -5,939 -
-
Tax Rate 17.37% - - - - - - -
Total Cost 33,716 40,740 43,743 45,070 45,249 41,710 36,663 -5.41%
-
Net Worth 113,024 110,971 141,996 141,198 134,530 164,681 172,387 -24.47%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 113,024 110,971 141,996 141,198 134,530 164,681 172,387 -24.47%
NOSH 62,444 62,343 62,830 62,477 59,264 58,191 56,706 6.61%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 9.03% -3.64% 0.40% -7.17% -12.72% -10.07% -19.33% -
ROE 2.96% -1.29% 0.12% -2.14% -3.80% -2.32% -3.45% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 59.35 63.06 69.90 67.31 67.74 65.12 54.18 6.24%
EPS 5.36 -2.29 0.28 -4.83 -8.62 -6.56 -10.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.78 2.26 2.26 2.27 2.83 3.04 -29.15%
Adjusted Per Share Value based on latest NOSH - 62,477
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 35.70 37.86 42.30 40.51 38.67 36.50 29.59 13.29%
EPS 3.22 -1.38 0.17 -2.90 -4.92 -3.68 -5.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0886 1.0689 1.3677 1.36 1.2958 1.5862 1.6604 -24.47%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 1.05 0.99 0.81 0.68 0.00 0.00 0.00 -
P/RPS 1.77 1.57 1.16 1.01 0.00 0.00 0.00 -
P/EPS 19.60 -43.19 289.16 -14.09 0.00 0.00 0.00 -
EY 5.10 -2.32 0.35 -7.10 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.36 0.30 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 19/11/03 28/08/03 26/05/03 10/03/03 28/11/02 29/08/02 -
Price 1.20 1.02 1.00 0.72 0.65 0.00 0.00 -
P/RPS 2.02 1.62 1.43 1.07 0.96 0.00 0.00 -
P/EPS 22.40 -44.50 356.99 -14.92 -7.54 0.00 0.00 -
EY 4.46 -2.25 0.28 -6.70 -13.25 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.57 0.44 0.32 0.29 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