[KIALIM] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 101.2%
YoY- 102.12%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 50,107 36,934 24,159 12,061 50,271 36,420 22,405 70.59%
PBT 413 272 195 32 -2,674 -2,426 -2,050 -
Tax 0 0 0 0 0 0 -1 -
NP 413 272 195 32 -2,674 -2,426 -2,051 -
-
NP to SH 413 272 195 32 -2,674 -2,426 -2,051 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - - -
Total Cost 49,694 36,662 23,964 12,029 52,945 38,846 24,456 60.08%
-
Net Worth 20,898 20,845 20,638 21,124 20,812 20,826 21,178 -0.87%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 20,898 20,845 20,638 21,124 20,812 20,826 21,178 -0.87%
NOSH 44,408 44,590 44,318 45,714 44,566 44,595 44,586 -0.26%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 0.82% 0.74% 0.81% 0.27% -5.32% -6.66% -9.15% -
ROE 1.98% 1.30% 0.94% 0.15% -12.85% -11.65% -9.68% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 112.83 82.83 54.51 26.38 112.80 81.67 50.25 71.05%
EPS 0.93 0.61 0.44 0.07 -6.00 -5.44 -4.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4706 0.4675 0.4657 0.4621 0.467 0.467 0.475 -0.61%
Adjusted Per Share Value based on latest NOSH - 45,714
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 80.90 59.63 39.01 19.47 81.16 58.80 36.17 70.61%
EPS 0.67 0.44 0.31 0.05 -4.32 -3.92 -3.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3374 0.3366 0.3332 0.3411 0.336 0.3362 0.3419 -0.87%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.65 0.70 0.75 0.75 0.86 0.76 0.75 -
P/RPS 0.58 0.85 1.38 2.84 0.76 0.93 1.49 -46.53%
P/EPS 69.89 114.75 170.45 1,071.43 -14.33 -13.97 -16.30 -
EY 1.43 0.87 0.59 0.09 -6.98 -7.16 -6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.50 1.61 1.62 1.84 1.63 1.58 -8.59%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 25/02/05 23/11/04 17/08/04 26/05/04 25/02/04 28/11/03 28/08/03 -
Price 0.65 0.69 0.75 0.73 0.73 0.91 0.75 -
P/RPS 0.58 0.83 1.38 2.77 0.65 1.11 1.49 -46.53%
P/EPS 69.89 113.11 170.45 1,042.86 -12.17 -16.73 -16.30 -
EY 1.43 0.88 0.59 0.10 -8.22 -5.98 -6.13 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.48 1.61 1.58 1.56 1.95 1.58 -8.59%

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