[KIALIM] QoQ TTM Result on 31-Dec-2004 [#4]

Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 1695.65%
YoY- 115.44%
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 45,060 47,110 48,274 50,107 50,785 52,025 52,598 -9.78%
PBT -6,418 -2,259 -185 413 23 -429 -1,132 217.62%
Tax 0 0 0 0 0 0 -1 -
NP -6,418 -2,259 -185 413 23 -429 -1,133 217.43%
-
NP to SH -6,418 -2,259 -185 413 23 -429 -1,133 217.43%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 51,478 49,369 48,459 49,694 50,762 52,454 53,731 -2.81%
-
Net Worth 14,416 18,490 20,411 20,735 21,174 20,515 21,124 -22.46%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 14,416 18,490 20,411 20,735 21,174 20,515 21,124 -22.46%
NOSH 44,563 44,545 44,566 44,062 45,294 44,054 45,714 -1.68%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -14.24% -4.80% -0.38% 0.82% 0.05% -0.82% -2.15% -
ROE -44.52% -12.22% -0.91% 1.99% 0.11% -2.09% -5.36% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 101.11 105.76 108.32 113.72 112.12 118.09 115.06 -8.24%
EPS -14.40 -5.07 -0.42 0.94 0.05 -0.97 -2.48 222.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3235 0.4151 0.458 0.4706 0.4675 0.4657 0.4621 -21.14%
Adjusted Per Share Value based on latest NOSH - 44,062
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 72.75 76.06 77.94 80.90 81.99 84.00 84.92 -9.78%
EPS -10.36 -3.65 -0.30 0.67 0.04 -0.69 -1.83 217.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2328 0.2985 0.3295 0.3348 0.3419 0.3312 0.3411 -22.46%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.58 0.62 0.62 0.65 0.70 0.75 0.75 -
P/RPS 0.57 0.59 0.57 0.57 0.62 0.64 0.65 -8.37%
P/EPS -4.03 -12.23 -149.36 69.35 1,378.52 -77.02 -30.26 -73.88%
EY -24.83 -8.18 -0.67 1.44 0.07 -1.30 -3.30 283.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.49 1.35 1.38 1.50 1.61 1.62 6.87%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 27/05/05 25/02/05 23/11/04 17/08/04 26/05/04 -
Price 0.56 0.59 0.60 0.65 0.69 0.75 0.73 -
P/RPS 0.55 0.56 0.55 0.57 0.62 0.64 0.63 -8.64%
P/EPS -3.89 -11.63 -144.54 69.35 1,358.82 -77.02 -29.45 -74.03%
EY -25.72 -8.60 -0.69 1.44 0.07 -1.30 -3.40 284.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.42 1.31 1.38 1.48 1.61 1.58 6.22%

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