[KIALIM] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
17-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 409.38%
YoY- 130.13%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 10,228 13,173 12,775 12,098 12,061 13,851 14,015 -18.92%
PBT -566 141 77 163 32 -249 -375 31.54%
Tax 0 0 0 0 0 0 0 -
NP -566 141 77 163 32 -249 -375 31.54%
-
NP to SH -566 141 77 163 32 -249 -375 31.54%
-
Tax Rate - 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 10,794 13,032 12,698 11,935 12,029 14,100 14,390 -17.42%
-
Net Worth 20,411 20,735 21,174 20,515 21,124 20,764 20,848 -1.40%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 20,411 20,735 21,174 20,515 21,124 20,764 20,848 -1.40%
NOSH 44,566 44,062 45,294 44,054 45,714 44,464 44,642 -0.11%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -5.53% 1.07% 0.60% 1.35% 0.27% -1.80% -2.68% -
ROE -2.77% 0.68% 0.36% 0.79% 0.15% -1.20% -1.80% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 22.95 29.90 28.20 27.46 26.38 31.15 31.39 -18.82%
EPS -1.27 0.32 0.17 0.37 0.07 -0.56 -0.84 31.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.458 0.4706 0.4675 0.4657 0.4621 0.467 0.467 -1.28%
Adjusted Per Share Value based on latest NOSH - 44,054
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 16.51 21.27 20.63 19.53 19.47 22.36 22.63 -18.94%
EPS -0.91 0.23 0.12 0.26 0.05 -0.40 -0.61 30.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3295 0.3348 0.3419 0.3312 0.3411 0.3353 0.3366 -1.40%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.62 0.65 0.70 0.75 0.75 0.86 0.76 -
P/RPS 2.70 2.17 2.48 2.73 2.84 2.76 2.42 7.56%
P/EPS -48.82 203.13 411.76 202.70 1,071.43 -153.57 -90.48 -33.69%
EY -2.05 0.49 0.24 0.49 0.09 -0.65 -1.11 50.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.38 1.50 1.61 1.62 1.84 1.63 -11.79%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 25/02/05 23/11/04 17/08/04 26/05/04 25/02/04 28/11/03 -
Price 0.60 0.65 0.69 0.75 0.73 0.73 0.91 -
P/RPS 2.61 2.17 2.45 2.73 2.77 2.34 2.90 -6.77%
P/EPS -47.24 203.13 405.88 202.70 1,042.86 -130.36 -108.33 -42.46%
EY -2.12 0.49 0.25 0.49 0.10 -0.77 -0.92 74.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.38 1.48 1.61 1.58 1.56 1.95 -23.27%

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