[KURNIA] QoQ TTM Result on 31-Mar-2005 [#1]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 15.98%
YoY- -17.33%
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 42,964 44,777 44,731 46,194 46,615 44,873 40,776 3.53%
PBT 3,590 6,234 6,204 8,785 8,328 9,470 7,477 -38.60%
Tax -3,360 -4,571 -5,957 -5,765 -5,724 -3,205 -888 142.23%
NP 230 1,663 247 3,020 2,604 6,265 6,589 -89.25%
-
NP to SH 230 1,663 247 3,020 2,604 6,265 6,589 -89.25%
-
Tax Rate 93.59% 73.32% 96.02% 65.62% 68.73% 33.84% 11.88% -
Total Cost 42,734 43,114 44,484 43,174 44,011 38,608 34,187 15.99%
-
Net Worth 138,257 118,428 114,461 111,800 114,680 116,964 115,229 12.87%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 138,257 118,428 114,461 111,800 114,680 116,964 115,229 12.87%
NOSH 63,713 64,015 63,589 61,428 62,666 62,547 62,624 1.15%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.54% 3.71% 0.55% 6.54% 5.59% 13.96% 16.16% -
ROE 0.17% 1.40% 0.22% 2.70% 2.27% 5.36% 5.72% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 67.43 69.95 70.34 75.20 74.39 71.74 65.11 2.35%
EPS 0.36 2.60 0.39 4.92 4.16 10.02 10.52 -89.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.17 1.85 1.80 1.82 1.83 1.87 1.84 11.59%
Adjusted Per Share Value based on latest NOSH - 61,428
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 41.38 43.13 43.08 44.49 44.90 43.22 39.27 3.54%
EPS 0.22 1.60 0.24 2.91 2.51 6.03 6.35 -89.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3317 1.1407 1.1025 1.0768 1.1046 1.1266 1.1099 12.87%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.50 1.35 1.32 1.25 1.37 1.12 1.06 -
P/RPS 2.22 1.93 1.88 1.66 1.84 1.56 1.63 22.80%
P/EPS 415.52 51.97 339.83 25.43 32.97 11.18 10.07 1086.03%
EY 0.24 1.92 0.29 3.93 3.03 8.94 9.93 -91.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.73 0.73 0.69 0.75 0.60 0.58 12.23%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 24/02/06 23/11/05 26/08/05 27/05/05 25/02/05 10/11/04 25/08/04 -
Price 1.60 1.33 1.30 1.23 1.28 1.26 1.10 -
P/RPS 2.37 1.90 1.85 1.64 1.72 1.76 1.69 25.21%
P/EPS 443.22 51.20 334.68 25.02 30.80 12.58 10.45 1107.91%
EY 0.23 1.95 0.30 4.00 3.25 7.95 9.56 -91.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.72 0.72 0.68 0.70 0.67 0.60 14.96%

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