[KIALIM] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 13.24%
YoY- -192.95%
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 40,208 38,699 38,669 39,518 43,040 45,057 45,526 -7.95%
PBT -6,404 -8,023 -5,769 -10,094 -12,336 -9,125 -3,448 51.15%
Tax 1,032 -666 929 1,786 2,760 126 -638 -
NP -5,372 -8,689 -4,840 -8,308 -9,576 -8,999 -4,086 20.03%
-
NP to SH -5,372 -8,689 -4,840 -8,308 -9,576 -8,999 -4,086 20.03%
-
Tax Rate - - - - - - - -
Total Cost 45,580 47,388 43,509 47,826 52,616 54,056 49,613 -5.50%
-
Net Worth 64,093 65,375 70,435 69,909 71,668 74,065 79,999 -13.75%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 64,093 65,375 70,435 69,909 71,668 74,065 79,999 -13.75%
NOSH 61,938 61,938 61,938 61,938 61,938 61,938 61,938 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -13.36% -22.45% -12.52% -21.02% -22.25% -19.97% -8.98% -
ROE -8.38% -13.29% -6.87% -11.88% -13.36% -12.15% -5.11% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 64.92 62.48 62.43 63.80 69.49 72.75 73.50 -7.94%
EPS -8.68 -14.03 -7.81 -13.42 -15.48 -14.53 -6.60 20.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0348 1.0555 1.1372 1.1287 1.1571 1.1958 1.2916 -13.74%
Adjusted Per Share Value based on latest NOSH - 61,938
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 64.92 62.48 62.43 63.80 69.49 72.75 73.50 -7.94%
EPS -8.68 -14.03 -7.81 -13.42 -15.48 -14.53 -6.60 20.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0348 1.0555 1.1372 1.1287 1.1571 1.1958 1.2916 -13.74%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.30 0.35 0.305 0.38 0.42 0.41 0.44 -
P/RPS 0.46 0.56 0.49 0.60 0.60 0.56 0.60 -16.24%
P/EPS -3.46 -2.49 -3.90 -2.83 -2.72 -2.82 -6.67 -35.46%
EY -28.91 -40.08 -25.62 -35.30 -36.81 -35.44 -15.00 54.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.33 0.27 0.34 0.36 0.34 0.34 -10.07%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/05/18 27/02/18 27/11/17 29/08/17 24/05/17 28/02/17 28/11/16 -
Price 0.32 0.33 0.36 0.34 0.415 0.44 0.40 -
P/RPS 0.49 0.53 0.58 0.53 0.60 0.60 0.54 -6.27%
P/EPS -3.69 -2.35 -4.61 -2.53 -2.68 -3.03 -6.06 -28.18%
EY -27.10 -42.51 -21.71 -39.45 -37.25 -33.02 -16.49 39.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.32 0.30 0.36 0.37 0.31 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