[KURNIA] YoY TTM Result on 30-Sep-2003 [#3]

Stock
[KURNIA] KURNIA SETIA BHD
Announcement Date
19-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -911.93%
YoY- 62.56%
Quarter Report
Latest QR
Upcoming QR
KURNIA's Result
KURNIA's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 49,279 44,777 44,873 39,311 37,893 25,648 30,805 8.14%
PBT 8,318 6,234 9,470 -4,091 -3,788 -3,915 -13,401 -
Tax -5,170 -4,571 -3,205 2,662 -29 5,686 13,401 -
NP 3,148 1,663 6,265 -1,429 -3,817 1,771 0 -
-
NP to SH 3,148 1,663 6,265 -1,429 -3,817 -3,086 -13,373 -
-
Tax Rate 62.15% 73.32% 33.84% - - - - -
Total Cost 46,131 43,114 38,608 40,740 41,710 23,877 30,805 6.95%
-
Net Worth 147,276 118,428 116,964 110,971 164,681 180,409 98,829 6.87%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 147,276 118,428 116,964 110,971 164,681 180,409 98,829 6.87%
NOSH 66,943 64,015 62,547 62,343 58,191 56,762 56,733 2.79%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 6.39% 3.71% 13.96% -3.64% -10.07% 6.91% 0.00% -
ROE 2.14% 1.40% 5.36% -1.29% -2.32% -1.71% -13.53% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 73.61 69.95 71.74 63.06 65.12 45.18 54.30 5.19%
EPS 4.70 2.60 10.02 -2.29 -6.56 -5.44 -23.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.20 1.85 1.87 1.78 2.83 3.1783 1.742 3.96%
Adjusted Per Share Value based on latest NOSH - 62,343
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 47.46 43.13 43.22 37.86 36.50 24.70 29.67 8.13%
EPS 3.03 1.60 6.03 -1.38 -3.68 -2.97 -12.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4185 1.1407 1.1266 1.0689 1.5862 1.7377 0.9519 6.87%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 1.71 1.35 1.12 0.99 0.00 0.00 0.00 -
P/RPS 2.32 1.93 1.56 1.57 0.00 0.00 0.00 -
P/EPS 36.36 51.97 11.18 -43.19 0.00 0.00 0.00 -
EY 2.75 1.92 8.94 -2.32 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.73 0.60 0.56 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 23/11/05 10/11/04 19/11/03 28/11/02 13/12/01 29/11/00 -
Price 1.75 1.33 1.26 1.02 0.00 0.00 0.00 -
P/RPS 2.38 1.90 1.76 1.62 0.00 0.00 0.00 -
P/EPS 37.21 51.20 12.58 -44.50 0.00 0.00 0.00 -
EY 2.69 1.95 7.95 -2.25 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.72 0.67 0.57 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