[KIALIM] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 107.6%
YoY- 109.74%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 63,318 44,818 28,676 13,880 48,431 34,625 22,997 96.08%
PBT 6,532 4,019 1,936 304 -3,999 -4,992 -4,763 -
Tax -6 0 0 0 0 0 0 -
NP 6,526 4,019 1,936 304 -3,999 -4,992 -4,763 -
-
NP to SH 6,526 4,019 1,936 304 -3,999 -4,992 -4,763 -
-
Tax Rate 0.09% 0.00% 0.00% 0.00% - - - -
Total Cost 56,792 40,799 26,740 13,576 52,430 39,617 27,760 60.94%
-
Net Worth 62,148 59,628 57,480 56,022 55,596 54,627 54,858 8.64%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 62,148 59,628 57,480 56,022 55,596 54,627 54,858 8.64%
NOSH 61,938 61,926 61,853 62,040 61,904 61,935 61,937 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 10.31% 8.97% 6.75% 2.19% -8.26% -14.42% -20.71% -
ROE 10.50% 6.74% 3.37% 0.54% -7.19% -9.14% -8.68% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 102.23 72.37 46.36 22.37 78.24 55.90 37.13 96.08%
EPS 10.54 6.49 3.13 0.49 -6.46 -8.06 -7.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0034 0.9629 0.9293 0.903 0.8981 0.882 0.8857 8.64%
Adjusted Per Share Value based on latest NOSH - 62,040
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 102.23 72.36 46.30 22.41 78.19 55.90 37.13 96.08%
EPS 10.54 6.49 3.13 0.49 -6.46 -8.06 -7.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0034 0.9627 0.928 0.9045 0.8976 0.882 0.8857 8.64%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.19 0.21 0.205 0.35 0.16 0.30 0.43 -
P/RPS 0.19 0.29 0.44 1.56 0.20 0.54 1.16 -69.96%
P/EPS 1.80 3.24 6.55 71.43 -2.48 -3.72 -5.59 -
EY 55.45 30.90 15.27 1.40 -40.38 -26.87 -17.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.22 0.22 0.39 0.18 0.34 0.49 -46.73%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 27/02/12 29/11/11 26/08/11 30/05/11 25/02/11 26/11/10 26/08/10 -
Price 0.33 0.19 0.22 0.21 0.12 0.30 0.20 -
P/RPS 0.32 0.26 0.47 0.94 0.15 0.54 0.54 -29.38%
P/EPS 3.13 2.93 7.03 42.86 -1.86 -3.72 -2.60 -
EY 31.93 34.16 14.23 2.33 -53.83 -26.87 -38.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.20 0.24 0.23 0.13 0.34 0.23 27.12%

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