[KIALIM] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 493.91%
YoY- 316.59%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 52,888 50,746 51,113 48,114 46,572 41,998 42,516 15.68%
PBT -680 3,779 6,097 10,730 -2,724 -11,519 -8,745 -81.81%
Tax 0 0 0 0 0 0 0 -
NP -680 3,779 6,097 10,730 -2,724 -11,519 -8,745 -81.81%
-
NP to SH -680 3,779 6,097 10,730 -2,724 -11,519 -8,745 -81.81%
-
Tax Rate - 0.00% 0.00% 0.00% - - - -
Total Cost 53,568 46,967 45,016 37,384 49,296 53,517 51,261 2.98%
-
Net Worth 30,933 29,538 29,943 29,942 22,451 9,459 14,424 66.37%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 30,933 29,538 29,943 29,942 22,451 9,459 14,424 66.37%
NOSH 62,962 59,794 59,082 57,626 53,203 44,578 44,588 25.89%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -1.29% 7.45% 11.93% 22.30% -5.85% -27.43% -20.57% -
ROE -2.20% 12.79% 20.36% 35.84% -12.13% -121.77% -60.63% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 84.00 84.87 86.51 83.49 87.54 94.21 95.35 -8.10%
EPS -1.08 6.32 10.32 18.62 -5.12 -25.84 -19.61 -85.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4913 0.494 0.5068 0.5196 0.422 0.2122 0.3235 32.15%
Adjusted Per Share Value based on latest NOSH - 61,946
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 85.39 81.93 82.52 77.68 75.19 67.81 68.64 15.68%
EPS -1.10 6.10 9.84 17.32 -4.40 -18.60 -14.12 -81.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4994 0.4769 0.4834 0.4834 0.3625 0.1527 0.2329 66.36%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.41 0.44 0.44 0.53 0.44 0.52 0.58 -
P/RPS 0.49 0.52 0.51 0.63 0.50 0.55 0.61 -13.59%
P/EPS -37.96 6.96 4.26 2.85 -8.59 -2.01 -2.96 448.73%
EY -2.63 14.36 23.45 35.13 -11.64 -49.69 -33.82 -81.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 0.87 1.02 1.04 2.45 1.79 -40.12%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 27/02/07 29/11/06 29/08/06 25/05/06 28/02/06 29/11/05 -
Price 0.40 0.50 0.45 0.48 0.55 0.45 0.56 -
P/RPS 0.48 0.59 0.52 0.57 0.63 0.48 0.59 -12.86%
P/EPS -37.04 7.91 4.36 2.58 -10.74 -1.74 -2.86 452.35%
EY -2.70 12.64 22.93 38.79 -9.31 -57.42 -35.02 -81.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.01 0.89 0.92 1.30 2.12 1.73 -39.73%

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