[KIALIM] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -21.51%
YoY- -3617.73%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 14,278 12,414 11,643 10,111 10,725 10,934 10,228 24.88%
PBT -792 6,046 -681 -4,960 -4,082 -1,911 -566 25.07%
Tax 0 0 0 0 0 0 0 -
NP -792 6,046 -681 -4,960 -4,082 -1,911 -566 25.07%
-
NP to SH -792 6,046 -681 -4,960 -4,082 -1,911 -566 25.07%
-
Tax Rate - 0.00% - - - - - -
Total Cost 15,070 6,368 12,324 15,071 14,807 12,845 10,794 24.89%
-
Net Worth 31,358 32,187 22,451 9,456 14,416 18,490 20,411 33.10%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 31,358 32,187 22,451 9,456 14,416 18,490 20,411 33.10%
NOSH 61,875 61,946 53,203 44,564 44,563 44,545 44,566 24.42%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -5.55% 48.70% -5.85% -49.06% -38.06% -17.48% -5.53% -
ROE -2.53% 18.78% -3.03% -52.45% -28.32% -10.33% -2.77% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.08 20.04 21.88 22.69 24.07 24.55 22.95 0.37%
EPS -1.28 9.76 -1.28 -11.13 -9.16 -4.29 -1.27 0.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5068 0.5196 0.422 0.2122 0.3235 0.4151 0.458 6.97%
Adjusted Per Share Value based on latest NOSH - 44,564
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 23.05 20.04 18.80 16.32 17.32 17.65 16.51 24.89%
EPS -1.28 9.76 -1.10 -8.01 -6.59 -3.09 -0.91 25.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5063 0.5197 0.3625 0.1527 0.2328 0.2985 0.3295 33.12%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.44 0.53 0.44 0.52 0.58 0.62 0.62 -
P/RPS 1.91 2.64 2.01 2.29 2.41 2.53 2.70 -20.59%
P/EPS -34.38 5.43 -34.38 -4.67 -6.33 -14.45 -48.82 -20.82%
EY -2.91 18.42 -2.91 -21.40 -15.79 -6.92 -2.05 26.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.02 1.04 2.45 1.79 1.49 1.35 -25.37%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/11/06 29/08/06 25/05/06 28/02/06 29/11/05 30/08/05 27/05/05 -
Price 0.45 0.48 0.55 0.45 0.56 0.59 0.60 -
P/RPS 1.95 2.40 2.51 1.98 2.33 2.40 2.61 -17.64%
P/EPS -35.16 4.92 -42.97 -4.04 -6.11 -13.75 -47.24 -17.85%
EY -2.84 20.33 -2.33 -24.73 -16.36 -7.27 -2.12 21.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.92 1.30 2.12 1.73 1.42 1.31 -22.69%

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