[KIALIM] QoQ TTM Result on 31-Mar-2002 [#1]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
15-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -52.98%
YoY- 59.9%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
TTM Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 33,117 33,828 35,867 35,484 37,126 38,750 40,134 -11.99%
PBT -9,099 -7,749 -3,209 -3,353 -2,189 -1,860 -7,131 17.58%
Tax -3 -8 -8 2,000 2,377 4,892 7,131 -
NP -9,102 -7,757 -3,217 -1,353 188 3,032 0 -
-
NP to SH -9,102 -7,757 -3,217 -3,361 -2,197 -1,860 -7,327 15.51%
-
Tax Rate - - - - - - - -
Total Cost 42,219 41,585 39,084 36,837 36,938 35,718 40,134 3.42%
-
Net Worth 23,217 0 28,985 30,730 32,541 35,172 38,290 -28.29%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 23,217 0 28,985 30,730 32,541 35,172 38,290 -28.29%
NOSH 44,563 44,615 44,593 44,537 44,576 44,522 44,523 0.05%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -27.48% -22.93% -8.97% -3.81% 0.51% 7.82% 0.00% -
ROE -39.20% 0.00% -11.10% -10.94% -6.75% -5.29% -19.14% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 74.31 75.82 80.43 79.67 83.29 87.03 90.14 -12.04%
EPS -20.42 -17.39 -7.21 -7.55 -4.93 -4.18 -16.46 15.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.521 0.00 0.65 0.69 0.73 0.79 0.86 -28.33%
Adjusted Per Share Value based on latest NOSH - 44,537
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 53.47 54.62 57.91 57.29 59.94 62.56 64.80 -11.99%
EPS -14.70 -12.52 -5.19 -5.43 -3.55 -3.00 -11.83 15.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3749 0.00 0.468 0.4962 0.5254 0.5679 0.6182 -28.28%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 0.80 0.87 0.96 1.20 1.29 0.91 1.00 -
P/RPS 1.08 1.15 1.19 1.51 1.55 1.05 1.11 -1.80%
P/EPS -3.92 -5.00 -13.31 -15.90 -26.17 -21.78 -6.08 -25.30%
EY -25.53 -19.98 -7.51 -6.29 -3.82 -4.59 -16.46 33.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.54 0.00 1.48 1.74 1.77 1.15 1.16 20.73%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 27/11/02 29/08/02 15/05/02 27/02/02 26/11/01 27/08/01 -
Price 0.76 0.79 0.93 1.06 1.36 0.93 1.02 -
P/RPS 1.02 1.04 1.16 1.33 1.63 1.07 1.13 -6.58%
P/EPS -3.72 -4.54 -12.89 -14.05 -27.59 -22.26 -6.20 -28.79%
EY -26.87 -22.01 -7.76 -7.12 -3.62 -4.49 -16.13 40.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.00 1.43 1.54 1.86 1.18 1.19 14.56%

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