[KIALIM] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -43.17%
YoY- 169.72%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 48,802 52,888 50,746 51,113 48,114 46,572 41,998 10.55%
PBT -2,458 -680 3,779 6,097 10,730 -2,724 -11,519 -64.39%
Tax 0 0 0 0 0 0 0 -
NP -2,458 -680 3,779 6,097 10,730 -2,724 -11,519 -64.39%
-
NP to SH -2,458 -680 3,779 6,097 10,730 -2,724 -11,519 -64.39%
-
Tax Rate - - 0.00% 0.00% 0.00% - - -
Total Cost 51,260 53,568 46,967 45,016 37,384 49,296 53,517 -2.83%
-
Net Worth 29,433 30,933 29,538 29,943 29,942 22,451 9,459 113.58%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 29,433 30,933 29,538 29,943 29,942 22,451 9,459 113.58%
NOSH 62,070 62,962 59,794 59,082 57,626 53,203 44,578 24.76%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -5.04% -1.29% 7.45% 11.93% 22.30% -5.85% -27.43% -
ROE -8.35% -2.20% 12.79% 20.36% 35.84% -12.13% -121.77% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 78.62 84.00 84.87 86.51 83.49 87.54 94.21 -11.39%
EPS -3.96 -1.08 6.32 10.32 18.62 -5.12 -25.84 -71.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4742 0.4913 0.494 0.5068 0.5196 0.422 0.2122 71.17%
Adjusted Per Share Value based on latest NOSH - 61,875
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 78.79 85.39 81.93 82.52 77.68 75.19 67.81 10.55%
EPS -3.97 -1.10 6.10 9.84 17.32 -4.40 -18.60 -64.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4752 0.4994 0.4769 0.4834 0.4834 0.3625 0.1527 113.59%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.39 0.41 0.44 0.44 0.53 0.44 0.52 -
P/RPS 0.50 0.49 0.52 0.51 0.63 0.50 0.55 -6.17%
P/EPS -9.85 -37.96 6.96 4.26 2.85 -8.59 -2.01 189.35%
EY -10.15 -2.63 14.36 23.45 35.13 -11.64 -49.69 -65.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.83 0.89 0.87 1.02 1.04 2.45 -51.89%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 29/05/07 27/02/07 29/11/06 29/08/06 25/05/06 28/02/06 -
Price 0.40 0.40 0.50 0.45 0.48 0.55 0.45 -
P/RPS 0.51 0.48 0.59 0.52 0.57 0.63 0.48 4.13%
P/EPS -10.10 -37.04 7.91 4.36 2.58 -10.74 -1.74 224.02%
EY -9.90 -2.70 12.64 22.93 38.79 -9.31 -57.42 -69.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.81 1.01 0.89 0.92 1.30 2.12 -46.14%

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