[KURNIA] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 48.9%
YoY- 93.82%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 22,067 19,997 21,881 18,166 14,390 11,758 10,957 12.37%
PBT 2,621 957 3,081 -348 -5,011 -3,658 -2,553 -
Tax -778 -418 -184 0 5,011 3,658 2,553 -
NP 1,843 539 2,897 -348 0 0 0 -
-
NP to SH 1,843 539 2,897 -348 -5,630 -3,658 -3,071 -
-
Tax Rate 29.68% 43.68% 5.97% - - - - -
Total Cost 20,224 19,458 18,984 18,514 14,390 11,758 10,957 10.74%
-
Net Worth 143,714 114,141 115,378 140,442 172,358 178,482 105,323 5.31%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 143,714 114,141 115,378 140,442 172,358 178,482 105,323 5.31%
NOSH 66,534 63,411 62,705 62,142 56,696 56,713 55,433 3.08%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 8.35% 2.70% 13.24% -1.92% 0.00% 0.00% 0.00% -
ROE 1.28% 0.47% 2.51% -0.25% -3.27% -2.05% -2.92% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 33.17 31.54 34.89 29.23 25.38 20.73 19.77 9.00%
EPS 2.77 0.85 4.62 -0.56 -9.93 -6.45 -5.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.16 1.80 1.84 2.26 3.04 3.1471 1.90 2.15%
Adjusted Per Share Value based on latest NOSH - 62,830
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 21.25 19.26 21.08 17.50 13.86 11.33 10.55 12.37%
EPS 1.78 0.52 2.79 -0.34 -5.42 -3.52 -2.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3842 1.0994 1.1113 1.3527 1.6601 1.7191 1.0145 5.31%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 2.00 1.32 1.06 0.81 0.00 0.00 0.00 -
P/RPS 6.03 4.19 3.04 2.77 0.00 0.00 0.00 -
P/EPS 72.20 155.29 22.94 -144.64 0.00 0.00 0.00 -
EY 1.39 0.64 4.36 -0.69 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.73 0.58 0.36 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 24/08/06 26/08/05 25/08/04 28/08/03 29/08/02 27/08/01 22/08/00 -
Price 1.70 1.30 1.10 1.00 0.00 0.00 0.00 -
P/RPS 5.13 4.12 3.15 3.42 0.00 0.00 0.00 -
P/EPS 61.37 152.94 23.81 -178.57 0.00 0.00 0.00 -
EY 1.63 0.65 4.20 -0.56 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.72 0.60 0.44 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