[KURNIA] YoY Quarter Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -38.59%
YoY- 141.7%
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 16,482 9,069 10,882 9,140 11,390 9,140 6,695 16.19%
PBT 2,731 -1,223 1,421 2,563 -5,576 -2,051 -2,028 -
Tax -1,303 -2,466 -3,677 -1,158 2,207 2,051 2,028 -
NP 1,428 -3,689 -2,256 1,405 -3,369 0 0 -
-
NP to SH 1,428 -3,689 -2,256 1,405 -3,369 -2,080 -1,199 -
-
Tax Rate 47.71% - 258.76% 45.18% - - - -
Total Cost 15,054 12,758 13,138 7,735 14,759 9,140 6,695 14.45%
-
Net Worth 148,138 138,257 114,680 113,024 134,530 177,961 213,092 -5.87%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 148,138 138,257 114,680 113,024 134,530 177,961 213,092 -5.87%
NOSH 66,728 63,713 62,666 62,444 59,264 56,675 56,824 2.71%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 8.66% -40.68% -20.73% 15.37% -29.58% 0.00% 0.00% -
ROE 0.96% -2.67% -1.97% 1.24% -2.50% -1.17% -0.56% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 24.70 14.23 17.36 14.64 19.22 16.13 11.78 13.12%
EPS 2.14 -5.79 -3.60 2.25 -5.40 -3.67 -2.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.17 1.83 1.81 2.27 3.14 3.75 -8.36%
Adjusted Per Share Value based on latest NOSH - 62,444
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 15.88 8.74 10.48 8.80 10.97 8.80 6.45 16.19%
EPS 1.38 -3.55 -2.17 1.35 -3.24 -2.00 -1.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4268 1.3317 1.1046 1.0886 1.2958 1.7141 2.0525 -5.87%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 1.91 1.50 1.37 1.05 0.00 0.00 0.00 -
P/RPS 7.73 10.54 7.89 7.17 0.00 0.00 0.00 -
P/EPS 89.25 -25.91 -38.06 46.67 0.00 0.00 0.00 -
EY 1.12 -3.86 -2.63 2.14 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.69 0.75 0.58 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 25/02/05 27/02/04 10/03/03 26/02/02 27/02/01 -
Price 2.05 1.60 1.28 1.20 0.65 0.00 0.00 -
P/RPS 8.30 11.24 7.37 8.20 3.38 0.00 0.00 -
P/EPS 95.79 -27.63 -35.56 53.33 -11.43 0.00 0.00 -
EY 1.04 -3.62 -2.81 1.87 -8.75 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.74 0.70 0.66 0.29 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