[KURNIA] YoY Cumulative Quarter Result on 31-Mar-2009 [#1]

Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -87.07%
YoY- -60.39%
View:
Show?
Cumulative Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 28,956 17,962 35,585 12,589 8,587 8,255 8,676 22.23%
PBT 12,857 8,387 22,145 2,319 -356 149 -308 -
Tax -3,157 -1,960 -5,696 -580 61 -106 -65 90.95%
NP 9,700 6,427 16,449 1,739 -295 43 -373 -
-
NP to SH 9,302 6,269 15,827 1,739 -295 43 -373 -
-
Tax Rate 24.55% 23.37% 25.72% 25.01% - 71.14% - -
Total Cost 19,256 11,535 19,136 10,850 8,882 8,212 9,049 13.40%
-
Net Worth 310,407 274,142 211,429 154,879 140,944 111,800 111,899 18.52%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 310,407 274,142 211,429 154,879 140,944 111,800 111,899 18.52%
NOSH 102,107 100,787 75,510 67,929 65,555 61,428 62,166 8.61%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 33.50% 35.78% 46.22% 13.81% -3.44% 0.52% -4.30% -
ROE 3.00% 2.29% 7.49% 1.12% -0.21% 0.04% -0.33% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 28.36 17.82 47.13 18.53 13.10 13.44 13.96 12.53%
EPS 9.11 6.22 20.96 2.56 -0.45 0.07 -0.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.04 2.72 2.80 2.28 2.15 1.82 1.80 9.12%
Adjusted Per Share Value based on latest NOSH - 100,787
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 27.89 17.30 34.27 12.13 8.27 7.95 8.36 22.22%
EPS 8.96 6.04 15.24 1.67 -0.28 0.04 -0.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.9898 2.6405 2.0365 1.4918 1.3576 1.0768 1.0778 18.52%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 2.57 1.86 2.18 2.28 1.77 1.25 1.24 -
P/RPS 9.06 10.44 4.63 12.30 13.51 9.30 8.89 0.31%
P/EPS 28.21 29.90 10.40 89.06 -393.33 1,785.71 -206.67 -
EY 3.54 3.34 9.61 1.12 -0.25 0.06 -0.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.68 0.78 1.00 0.82 0.69 0.69 3.53%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 20/05/10 27/05/09 30/05/08 18/05/07 25/05/06 27/05/05 27/05/04 -
Price 2.58 2.18 2.52 2.37 1.78 1.23 1.15 -
P/RPS 9.10 12.23 5.35 12.79 13.59 9.15 8.24 1.66%
P/EPS 28.32 35.05 12.02 92.58 -395.56 1,757.14 -191.67 -
EY 3.53 2.85 8.32 1.08 -0.25 0.06 -0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.80 0.90 1.04 0.83 0.68 0.64 4.84%

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