[KURNIA] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -144.14%
YoY- 45.23%
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 50,356 34,348 33,020 34,704 31,356 23,708 21,376 15.34%
PBT 9,276 -1,424 596 -1,232 -2,724 -8,612 -8,060 -
Tax -2,320 244 -424 -260 0 8,612 8,060 -
NP 6,956 -1,180 172 -1,492 -2,724 0 0 -
-
NP to SH 6,956 -1,180 172 -1,492 -2,724 -11,088 -8,060 -
-
Tax Rate 25.01% - 71.14% - - - - -
Total Cost 43,400 35,528 32,848 36,196 34,080 23,708 21,376 12.52%
-
Net Worth 154,879 140,944 111,800 111,899 141,198 175,310 189,012 -3.26%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 154,879 140,944 111,800 111,899 141,198 175,310 189,012 -3.26%
NOSH 67,929 65,555 61,428 62,166 62,477 56,687 56,760 3.03%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 13.81% -3.44% 0.52% -4.30% -8.69% 0.00% 0.00% -
ROE 4.49% -0.84% 0.15% -1.33% -1.93% -6.32% -4.26% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 74.13 52.40 53.75 55.82 50.19 41.82 37.66 11.94%
EPS 10.24 -1.80 0.28 -2.40 -4.36 -19.56 -14.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.28 2.15 1.82 1.80 2.26 3.0926 3.33 -6.11%
Adjusted Per Share Value based on latest NOSH - 62,166
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 48.50 33.08 31.80 33.43 30.20 22.84 20.59 15.34%
EPS 6.70 -1.14 0.17 -1.44 -2.62 -10.68 -7.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4918 1.3576 1.0768 1.0778 1.36 1.6886 1.8205 -3.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 2.28 1.77 1.25 1.24 0.68 0.00 0.00 -
P/RPS 3.08 3.38 2.33 2.22 1.35 0.00 0.00 -
P/EPS 22.27 -98.33 446.43 -51.67 -15.60 0.00 0.00 -
EY 4.49 -1.02 0.22 -1.94 -6.41 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.82 0.69 0.69 0.30 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 18/05/07 25/05/06 27/05/05 27/05/04 26/05/03 02/07/02 31/05/01 -
Price 2.37 1.78 1.23 1.15 0.72 0.00 0.00 -
P/RPS 3.20 3.40 2.29 2.06 1.43 0.00 0.00 -
P/EPS 23.14 -98.89 439.29 -47.92 -16.51 0.00 0.00 -
EY 4.32 -1.01 0.23 -2.09 -6.06 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 0.83 0.68 0.64 0.32 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