[KURNIA] QoQ TTM Result on 31-Mar-2006 [#1]

Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -146.96%
YoY- -103.58%
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 56,692 49,279 45,034 43,296 42,964 44,777 44,731 17.06%
PBT 12,272 8,318 5,254 3,085 3,590 6,234 6,204 57.38%
Tax -4,007 -5,170 -3,720 -3,193 -3,360 -4,571 -5,957 -23.17%
NP 8,265 3,148 1,534 -108 230 1,663 247 931.77%
-
NP to SH 8,265 3,148 1,534 -108 230 1,663 247 931.77%
-
Tax Rate 32.65% 62.15% 70.80% 103.50% 93.59% 73.32% 96.02% -
Total Cost 48,427 46,131 43,500 43,404 42,734 43,114 44,484 5.80%
-
Net Worth 148,138 147,276 143,865 140,944 138,257 118,428 114,461 18.70%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 148,138 147,276 143,865 140,944 138,257 118,428 114,461 18.70%
NOSH 66,728 66,943 66,604 65,555 63,713 64,015 63,589 3.25%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 14.58% 6.39% 3.41% -0.25% 0.54% 3.71% 0.55% -
ROE 5.58% 2.14% 1.07% -0.08% 0.17% 1.40% 0.22% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 84.96 73.61 67.61 66.04 67.43 69.95 70.34 13.37%
EPS 12.39 4.70 2.30 -0.16 0.36 2.60 0.39 896.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.20 2.16 2.15 2.17 1.85 1.80 14.96%
Adjusted Per Share Value based on latest NOSH - 65,555
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 54.60 47.46 43.38 41.70 41.38 43.13 43.08 17.06%
EPS 7.96 3.03 1.48 -0.10 0.22 1.60 0.24 925.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4268 1.4185 1.3857 1.3576 1.3317 1.1407 1.1025 18.70%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.91 1.71 2.00 1.77 1.50 1.35 1.32 -
P/RPS 2.25 2.32 2.96 2.68 2.22 1.93 1.88 12.68%
P/EPS 15.42 36.36 86.84 -1,074.38 415.52 51.97 339.83 -87.20%
EY 6.48 2.75 1.15 -0.09 0.24 1.92 0.29 688.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.78 0.93 0.82 0.69 0.73 0.73 11.51%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 30/11/06 24/08/06 25/05/06 24/02/06 23/11/05 26/08/05 -
Price 2.05 1.75 1.70 1.78 1.60 1.33 1.30 -
P/RPS 2.41 2.38 2.51 2.70 2.37 1.90 1.85 19.22%
P/EPS 16.55 37.21 73.81 -1,080.45 443.22 51.20 334.68 -86.45%
EY 6.04 2.69 1.35 -0.09 0.23 1.95 0.30 636.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.80 0.79 0.83 0.74 0.72 0.72 17.69%

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