[KIALIM] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -18.28%
YoY- 50.62%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 24,159 12,061 50,271 36,420 22,405 9,734 33,117 -18.97%
PBT 195 32 -2,674 -2,426 -2,050 -1,510 -9,100 -
Tax 0 0 0 0 -1 0 -3 -
NP 195 32 -2,674 -2,426 -2,051 -1,510 -9,103 -
-
NP to SH 195 32 -2,674 -2,426 -2,051 -1,510 -9,103 -
-
Tax Rate 0.00% 0.00% - - - - - -
Total Cost 23,964 12,029 52,945 38,846 24,456 11,244 42,220 -31.47%
-
Net Worth 20,638 21,124 20,812 20,826 21,178 21,692 23,223 -7.57%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 20,638 21,124 20,812 20,826 21,178 21,692 23,223 -7.57%
NOSH 44,318 45,714 44,566 44,595 44,586 44,542 44,573 -0.38%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.81% 0.27% -5.32% -6.66% -9.15% -15.51% -27.49% -
ROE 0.94% 0.15% -12.85% -11.65% -9.68% -6.96% -39.20% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 54.51 26.38 112.80 81.67 50.25 21.85 74.30 -18.67%
EPS 0.44 0.07 -6.00 -5.44 -4.60 -3.39 -20.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4657 0.4621 0.467 0.467 0.475 0.487 0.521 -7.21%
Adjusted Per Share Value based on latest NOSH - 44,642
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 39.01 19.47 81.16 58.80 36.17 15.72 53.47 -18.97%
EPS 0.31 0.05 -4.32 -3.92 -3.31 -2.44 -14.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3332 0.3411 0.336 0.3362 0.3419 0.3502 0.3749 -7.56%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.75 0.75 0.86 0.76 0.75 0.74 0.80 -
P/RPS 1.38 2.84 0.76 0.93 1.49 3.39 1.08 17.77%
P/EPS 170.45 1,071.43 -14.33 -13.97 -16.30 -21.83 -3.92 -
EY 0.59 0.09 -6.98 -7.16 -6.13 -4.58 -25.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.62 1.84 1.63 1.58 1.52 1.54 3.01%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 26/05/04 25/02/04 28/11/03 28/08/03 29/05/03 27/02/03 -
Price 0.75 0.73 0.73 0.91 0.75 0.80 0.76 -
P/RPS 1.38 2.77 0.65 1.11 1.49 3.66 1.02 22.34%
P/EPS 170.45 1,042.86 -12.17 -16.73 -16.30 -23.60 -3.72 -
EY 0.59 0.10 -8.22 -5.98 -6.13 -4.24 -26.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.58 1.56 1.95 1.58 1.64 1.46 6.74%

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