[KIALIM] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -17.34%
YoY- -314.29%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 43,992 36,977 33,728 33,117 33,828 35,867 35,484 15.39%
PBT -6,611 -7,744 -9,068 -9,099 -7,749 -3,209 -3,353 57.17%
Tax -4 -4 -3 -3 -8 -8 2,000 -
NP -6,615 -7,748 -9,071 -9,102 -7,757 -3,217 -1,353 187.78%
-
NP to SH -6,615 -7,748 -9,071 -9,102 -7,757 -3,217 -3,361 56.98%
-
Tax Rate - - - - - - - -
Total Cost 50,607 44,725 42,799 42,219 41,585 39,084 36,837 23.55%
-
Net Worth 20,848 21,237 21,692 23,217 0 28,985 30,730 -22.77%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 20,848 21,237 21,692 23,217 0 28,985 30,730 -22.77%
NOSH 44,642 44,710 44,542 44,563 44,615 44,593 44,537 0.15%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -15.04% -20.95% -26.89% -27.48% -22.93% -8.97% -3.81% -
ROE -31.73% -36.48% -41.82% -39.20% 0.00% -11.10% -10.94% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 98.54 82.70 75.72 74.31 75.82 80.43 79.67 15.20%
EPS -14.82 -17.33 -20.36 -20.42 -17.39 -7.21 -7.55 56.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.467 0.475 0.487 0.521 0.00 0.65 0.69 -22.89%
Adjusted Per Share Value based on latest NOSH - 44,563
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 71.03 59.70 54.45 53.47 54.62 57.91 57.29 15.39%
EPS -10.68 -12.51 -14.65 -14.70 -12.52 -5.19 -5.43 56.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3366 0.3429 0.3502 0.3749 0.00 0.468 0.4962 -22.77%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.76 0.75 0.74 0.80 0.87 0.96 1.20 -
P/RPS 0.77 0.91 0.98 1.08 1.15 1.19 1.51 -36.14%
P/EPS -5.13 -4.33 -3.63 -3.92 -5.00 -13.31 -15.90 -52.92%
EY -19.50 -23.11 -27.52 -25.53 -19.98 -7.51 -6.29 112.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.58 1.52 1.54 0.00 1.48 1.74 -4.25%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 28/08/03 29/05/03 27/02/03 27/11/02 29/08/02 15/05/02 -
Price 0.91 0.75 0.80 0.76 0.79 0.93 1.06 -
P/RPS 0.92 0.91 1.06 1.02 1.04 1.16 1.33 -21.76%
P/EPS -6.14 -4.33 -3.93 -3.72 -4.54 -12.89 -14.05 -42.38%
EY -16.28 -23.11 -25.46 -26.87 -22.01 -7.76 -7.12 73.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.95 1.58 1.64 1.46 0.00 1.43 1.54 17.02%

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