[KURNIA] YoY TTM Result on 31-Mar-2005 [#1]

Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 15.98%
YoY- -17.33%
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 126,314 60,694 43,296 46,194 37,898 42,055 28,676 28.00%
PBT 65,130 14,947 3,085 8,785 4,421 -5,222 -4,695 -
Tax -17,921 -4,648 -3,193 -5,765 -768 2,207 1,614 -
NP 47,209 10,299 -108 3,020 3,653 -3,015 -3,081 -
-
NP to SH 46,026 10,299 -108 3,020 3,653 -3,015 -4,724 -
-
Tax Rate 27.52% 31.10% 103.50% 65.62% 17.37% - - -
Total Cost 79,105 50,395 43,404 43,174 34,245 45,070 31,757 16.41%
-
Net Worth 211,429 154,879 140,944 111,800 111,899 141,198 175,310 3.16%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 6,836 - - - - - - -
Div Payout % 14.85% - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 211,429 154,879 140,944 111,800 111,899 141,198 175,310 3.16%
NOSH 75,510 67,929 65,555 61,428 62,166 62,477 56,687 4.89%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 37.37% 16.97% -0.25% 6.54% 9.64% -7.17% -10.74% -
ROE 21.77% 6.65% -0.08% 2.70% 3.26% -2.14% -2.69% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 167.28 89.35 66.04 75.20 60.96 67.31 50.59 22.03%
EPS 60.95 15.16 -0.16 4.92 5.88 -4.83 -8.33 -
DPS 9.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.80 2.28 2.15 1.82 1.80 2.26 3.0926 -1.64%
Adjusted Per Share Value based on latest NOSH - 61,428
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 121.66 58.46 41.70 44.49 36.50 40.51 27.62 28.00%
EPS 44.33 9.92 -0.10 2.91 3.52 -2.90 -4.55 -
DPS 6.58 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0365 1.4918 1.3576 1.0768 1.0778 1.36 1.6886 3.16%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 2.18 2.28 1.77 1.25 1.24 0.68 0.00 -
P/RPS 1.30 2.55 2.68 1.66 2.03 1.01 0.00 -
P/EPS 3.58 15.04 -1,074.38 25.43 21.10 -14.09 0.00 -
EY 27.96 6.65 -0.09 3.93 4.74 -7.10 0.00 -
DY 4.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.00 0.82 0.69 0.69 0.30 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 18/05/07 25/05/06 27/05/05 27/05/04 26/05/03 02/07/02 -
Price 2.52 2.37 1.78 1.23 1.15 0.72 0.00 -
P/RPS 1.51 2.65 2.70 1.64 1.89 1.07 0.00 -
P/EPS 4.13 15.63 -1,080.45 25.02 19.57 -14.92 0.00 -
EY 24.19 6.40 -0.09 4.00 5.11 -6.70 0.00 -
DY 3.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.04 0.83 0.68 0.64 0.32 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