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

Stock
[KIALIM] KIA LIM BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 86.27%
YoY- -20.32%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 12,411 14,278 12,414 11,643 10,111 10,725 10,934 8.78%
PBT -794 -792 6,046 -681 -4,960 -4,082 -1,911 -44.22%
Tax 0 0 0 0 0 0 0 -
NP -794 -792 6,046 -681 -4,960 -4,082 -1,911 -44.22%
-
NP to SH -794 -792 6,046 -681 -4,960 -4,082 -1,911 -44.22%
-
Tax Rate - - 0.00% - - - - -
Total Cost 13,205 15,070 6,368 12,324 15,071 14,807 12,845 1.85%
-
Net Worth 30,643 31,358 32,187 22,451 9,456 14,416 18,490 39.91%
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 30,643 31,358 32,187 22,451 9,456 14,416 18,490 39.91%
NOSH 62,031 61,875 61,946 53,203 44,564 44,563 44,545 24.62%
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 -6.40% -5.55% 48.70% -5.85% -49.06% -38.06% -17.48% -
ROE -2.59% -2.53% 18.78% -3.03% -52.45% -28.32% -10.33% -
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 20.01 23.08 20.04 21.88 22.69 24.07 24.55 -12.71%
EPS -1.28 -1.28 9.76 -1.28 -11.13 -9.16 -4.29 -55.25%
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 20.04 23.05 20.04 18.80 16.32 17.32 17.65 8.80%
EPS -1.28 -1.28 9.76 -1.10 -8.01 -6.59 -3.09 -44.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4947 0.5063 0.5197 0.3625 0.1527 0.2328 0.2985 39.91%
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 2.20 1.91 2.64 2.01 2.29 2.41 2.53 -8.87%
P/EPS -34.38 -34.38 5.43 -34.38 -4.67 -6.33 -14.45 77.93%
EY -2.91 -2.91 18.42 -2.91 -21.40 -15.79 -6.92 -43.78%
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 2.50 1.95 2.40 2.51 1.98 2.33 2.40 2.75%
P/EPS -39.06 -35.16 4.92 -42.97 -4.04 -6.11 -13.75 100.19%
EY -2.56 -2.84 20.33 -2.33 -24.73 -16.36 -7.27 -50.03%
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