[KURNIA] YoY TTM 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- 105.84%
YoY- 102.96%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 45,034 44,731 40,776 43,919 30,724 25,017 33,669 4.96%
PBT 5,254 6,204 7,477 -2,031 -5,910 -7,928 -9,431 -
Tax -3,720 -5,957 -888 2,207 -29 7,928 11,114 -
NP 1,534 247 6,589 176 -5,939 0 1,683 -1.53%
-
NP to SH 1,534 247 6,589 176 -5,939 -7,410 -9,137 -
-
Tax Rate 70.80% 96.02% 11.88% - - - - -
Total Cost 43,500 44,484 34,187 43,743 36,663 25,017 31,986 5.25%
-
Net Worth 143,865 114,461 115,229 141,996 172,387 178,299 178,190 -3.50%
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 143,865 114,461 115,229 141,996 172,387 178,299 178,190 -3.50%
NOSH 66,604 63,589 62,624 62,830 56,706 56,655 55,483 3.09%
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 3.41% 0.55% 16.16% 0.40% -19.33% 0.00% 5.00% -
ROE 1.07% 0.22% 5.72% 0.12% -3.45% -4.16% -5.13% -
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 67.61 70.34 65.11 69.90 54.18 44.16 60.68 1.81%
EPS 2.30 0.39 10.52 0.28 -10.47 -13.08 -16.47 -
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 3.2116 -6.39%
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 43.38 43.08 39.27 42.30 29.59 24.10 32.43 4.96%
EPS 1.48 0.24 6.35 0.17 -5.72 -7.14 -8.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3857 1.1025 1.1099 1.3677 1.6604 1.7174 1.7163 -3.50%
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 2.96 1.88 1.63 1.16 0.00 0.00 0.00 -
P/EPS 86.84 339.83 10.07 289.16 0.00 0.00 0.00 -
EY 1.15 0.29 9.93 0.35 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 2.51 1.85 1.69 1.43 0.00 0.00 0.00 -
P/EPS 73.81 334.68 10.45 356.99 0.00 0.00 0.00 -
EY 1.35 0.30 9.56 0.28 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