[KIALIM] QoQ TTM Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -184.11%
YoY- -28004.35%
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 44,893 43,413 41,998 45,060 47,110 48,274 50,107 -7.08%
PBT -3,677 -11,634 -11,519 -6,418 -2,259 -185 413 -
Tax 0 0 0 0 0 0 0 -
NP -3,677 -11,634 -11,519 -6,418 -2,259 -185 413 -
-
NP to SH -3,677 -11,634 -11,519 -6,418 -2,259 -185 413 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 48,570 55,047 53,517 51,478 49,369 48,459 49,694 -1.51%
-
Net Worth 32,187 22,451 9,456 14,416 18,490 20,411 20,735 34.17%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 32,187 22,451 9,456 14,416 18,490 20,411 20,735 34.17%
NOSH 61,946 53,203 44,564 44,563 44,545 44,566 44,062 25.57%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -8.19% -26.80% -27.43% -14.24% -4.80% -0.38% 0.82% -
ROE -11.42% -51.82% -121.81% -44.52% -12.22% -0.91% 1.99% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 72.47 81.60 94.24 101.11 105.76 108.32 113.72 -26.00%
EPS -5.94 -21.87 -25.85 -14.40 -5.07 -0.42 0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5196 0.422 0.2122 0.3235 0.4151 0.458 0.4706 6.84%
Adjusted Per Share Value based on latest NOSH - 44,563
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 72.48 70.09 67.81 72.75 76.06 77.94 80.90 -7.08%
EPS -5.94 -18.78 -18.60 -10.36 -3.65 -0.30 0.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5197 0.3625 0.1527 0.2328 0.2985 0.3295 0.3348 34.17%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.53 0.44 0.52 0.58 0.62 0.62 0.65 -
P/RPS 0.73 0.54 0.55 0.57 0.59 0.57 0.57 17.98%
P/EPS -8.93 -2.01 -2.01 -4.03 -12.23 -149.36 69.35 -
EY -11.20 -49.70 -49.71 -24.83 -8.18 -0.67 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.04 2.45 1.79 1.49 1.35 1.38 -18.29%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 25/05/06 28/02/06 29/11/05 30/08/05 27/05/05 25/02/05 -
Price 0.48 0.55 0.45 0.56 0.59 0.60 0.65 -
P/RPS 0.66 0.67 0.48 0.55 0.56 0.55 0.57 10.29%
P/EPS -8.09 -2.52 -1.74 -3.89 -11.63 -144.54 69.35 -
EY -12.37 -39.76 -57.44 -25.72 -8.60 -0.69 1.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.30 2.12 1.73 1.42 1.31 1.38 -23.74%

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