[KIALIM] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 94.09%
YoY- -20.32%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 50,746 38,335 24,057 11,643 41,998 31,887 21,162 78.87%
PBT 3,779 4,573 5,365 -681 -11,519 -6,559 -2,477 -
Tax 0 0 0 0 0 0 0 -
NP 3,779 4,573 5,365 -681 -11,519 -6,559 -2,477 -
-
NP to SH 3,779 4,573 5,365 -681 -11,519 -6,559 -2,477 -
-
Tax Rate 0.00% 0.00% 0.00% - - - - -
Total Cost 46,967 33,762 18,692 12,324 53,517 38,446 23,639 57.84%
-
Net Worth 29,538 29,943 29,942 22,451 9,459 14,424 18,492 36.52%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 29,538 29,943 29,942 22,451 9,459 14,424 18,492 36.52%
NOSH 59,794 59,082 57,626 53,203 44,578 44,588 44,550 21.61%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 7.45% 11.93% 22.30% -5.85% -27.43% -20.57% -11.70% -
ROE 12.79% 15.27% 17.92% -3.03% -121.77% -45.47% -13.39% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 84.87 64.88 41.75 21.88 94.21 71.51 47.50 47.08%
EPS 6.32 7.74 9.31 -1.28 -25.84 -14.71 -5.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.494 0.5068 0.5196 0.422 0.2122 0.3235 0.4151 12.26%
Adjusted Per Share Value based on latest NOSH - 53,203
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 81.93 61.89 38.84 18.80 67.81 51.48 34.17 78.85%
EPS 6.10 7.38 8.66 -1.10 -18.60 -10.59 -4.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4769 0.4834 0.4834 0.3625 0.1527 0.2329 0.2986 36.51%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.44 0.44 0.53 0.44 0.52 0.58 0.62 -
P/RPS 0.52 0.68 1.27 2.01 0.55 0.81 1.31 -45.89%
P/EPS 6.96 5.68 5.69 -34.38 -2.01 -3.94 -11.15 -
EY 14.36 17.59 17.57 -2.91 -49.69 -25.36 -8.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.87 1.02 1.04 2.45 1.79 1.49 -29.00%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 29/11/06 29/08/06 25/05/06 28/02/06 29/11/05 30/08/05 -
Price 0.50 0.45 0.48 0.55 0.45 0.56 0.59 -
P/RPS 0.59 0.69 1.15 2.51 0.48 0.78 1.24 -38.97%
P/EPS 7.91 5.81 5.16 -42.97 -1.74 -3.81 -10.61 -
EY 12.64 17.20 19.40 -2.33 -57.42 -26.27 -9.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.89 0.92 1.30 2.12 1.73 1.42 -20.26%

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