[KIALIM] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -76.53%
YoY- -2511.4%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 48,114 46,572 41,998 42,516 42,324 40,912 50,107 -2.67%
PBT 10,730 -2,724 -11,519 -8,745 -4,954 -2,264 413 782.45%
Tax 0 0 0 0 0 0 0 -
NP 10,730 -2,724 -11,519 -8,745 -4,954 -2,264 413 782.45%
-
NP to SH 10,730 -2,724 -11,519 -8,745 -4,954 -2,264 413 782.45%
-
Tax Rate 0.00% - - - - - 0.00% -
Total Cost 37,384 49,296 53,517 51,261 47,278 43,176 49,694 -17.32%
-
Net Worth 29,942 22,451 9,459 14,424 18,492 20,411 20,898 27.17%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 29,942 22,451 9,459 14,424 18,492 20,411 20,898 27.17%
NOSH 57,626 53,203 44,578 44,588 44,550 44,566 44,408 19.02%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 22.30% -5.85% -27.43% -20.57% -11.70% -5.53% 0.82% -
ROE 35.84% -12.13% -121.77% -60.63% -26.79% -11.09% 1.98% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 83.49 87.54 94.21 95.35 95.00 91.80 112.83 -18.23%
EPS 18.62 -5.12 -25.84 -19.61 -11.12 -5.08 0.93 641.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5196 0.422 0.2122 0.3235 0.4151 0.458 0.4706 6.84%
Adjusted Per Share Value based on latest NOSH - 44,563
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 77.68 75.19 67.81 68.64 68.33 66.05 80.90 -2.67%
EPS 17.32 -4.40 -18.60 -14.12 -8.00 -3.66 0.67 779.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4834 0.3625 0.1527 0.2329 0.2986 0.3295 0.3374 27.17%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.53 0.44 0.52 0.58 0.62 0.62 0.65 -
P/RPS 0.63 0.50 0.55 0.61 0.65 0.68 0.58 5.68%
P/EPS 2.85 -8.59 -2.01 -2.96 -5.58 -12.20 69.89 -88.22%
EY 35.13 -11.64 -49.69 -33.82 -17.94 -8.19 1.43 750.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.04 2.45 1.79 1.49 1.35 1.38 -18.29%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 25/05/06 28/02/06 29/11/05 30/08/05 27/05/05 25/02/05 -
Price 0.48 0.55 0.45 0.56 0.59 0.60 0.65 -
P/RPS 0.57 0.63 0.48 0.59 0.62 0.65 0.58 -1.15%
P/EPS 2.58 -10.74 -1.74 -2.86 -5.31 -11.81 69.89 -88.98%
EY 38.79 -9.31 -57.42 -35.02 -18.85 -8.47 1.43 808.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.30 2.12 1.73 1.42 1.31 1.38 -23.74%

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