[KIALIM] QoQ Annualized Quarter Result on 31-Dec-2004 [#4]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 13.88%
YoY- 115.45%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 42,516 42,324 40,912 50,107 49,245 48,318 48,244 -8.07%
PBT -8,745 -4,954 -2,264 413 362 390 128 -
Tax 0 0 0 0 0 0 0 -
NP -8,745 -4,954 -2,264 413 362 390 128 -
-
NP to SH -8,745 -4,954 -2,264 413 362 390 128 -
-
Tax Rate - - - 0.00% 0.00% 0.00% 0.00% -
Total Cost 51,261 47,278 43,176 49,694 48,882 47,928 48,116 4.30%
-
Net Worth 14,424 18,492 20,411 20,898 20,845 20,638 21,124 -22.43%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 14,424 18,492 20,411 20,898 20,845 20,638 21,124 -22.43%
NOSH 44,588 44,550 44,566 44,408 44,590 44,318 45,714 -1.64%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -20.57% -11.70% -5.53% 0.82% 0.74% 0.81% 0.27% -
ROE -60.63% -26.79% -11.09% 1.98% 1.74% 1.89% 0.61% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 95.35 95.00 91.80 112.83 110.44 109.03 105.53 -6.53%
EPS -19.61 -11.12 -5.08 0.93 0.81 0.88 0.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3235 0.4151 0.458 0.4706 0.4675 0.4657 0.4621 -21.14%
Adjusted Per Share Value based on latest NOSH - 44,062
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 68.64 68.33 66.05 80.90 79.51 78.01 77.89 -8.07%
EPS -14.12 -8.00 -3.66 0.67 0.59 0.63 0.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2329 0.2986 0.3295 0.3374 0.3366 0.3332 0.3411 -22.44%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.58 0.62 0.62 0.65 0.70 0.75 0.75 -
P/RPS 0.61 0.65 0.68 0.58 0.63 0.69 0.71 -9.61%
P/EPS -2.96 -5.58 -12.20 69.89 86.07 85.23 267.86 -
EY -33.82 -17.94 -8.19 1.43 1.16 1.17 0.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.49 1.35 1.38 1.50 1.61 1.62 6.87%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 27/05/05 25/02/05 23/11/04 17/08/04 26/05/04 -
Price 0.56 0.59 0.60 0.65 0.69 0.75 0.73 -
P/RPS 0.59 0.62 0.65 0.58 0.62 0.69 0.69 -9.90%
P/EPS -2.86 -5.31 -11.81 69.89 84.84 85.23 260.71 -
EY -35.02 -18.85 -8.47 1.43 1.18 1.17 0.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.42 1.31 1.38 1.48 1.61 1.58 6.22%

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