[KIALIM] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -144.79%
YoY- 83.67%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 41,998 45,060 47,110 48,274 50,107 50,785 52,025 -13.26%
PBT -11,519 -6,418 -2,259 -185 413 23 -429 791.32%
Tax 0 0 0 0 0 0 0 -
NP -11,519 -6,418 -2,259 -185 413 23 -429 791.32%
-
NP to SH -11,519 -6,418 -2,259 -185 413 23 -429 791.32%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 53,517 51,478 49,369 48,459 49,694 50,762 52,454 1.34%
-
Net Worth 9,456 14,416 18,490 20,411 20,735 21,174 20,515 -40.24%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 9,456 14,416 18,490 20,411 20,735 21,174 20,515 -40.24%
NOSH 44,564 44,563 44,545 44,566 44,062 45,294 44,054 0.76%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -27.43% -14.24% -4.80% -0.38% 0.82% 0.05% -0.82% -
ROE -121.81% -44.52% -12.22% -0.91% 1.99% 0.11% -2.09% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 94.24 101.11 105.76 108.32 113.72 112.12 118.09 -13.92%
EPS -25.85 -14.40 -5.07 -0.42 0.94 0.05 -0.97 786.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2122 0.3235 0.4151 0.458 0.4706 0.4675 0.4657 -40.70%
Adjusted Per Share Value based on latest NOSH - 44,566
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 67.81 72.75 76.06 77.94 80.90 81.99 84.00 -13.26%
EPS -18.60 -10.36 -3.65 -0.30 0.67 0.04 -0.69 793.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1527 0.2328 0.2985 0.3295 0.3348 0.3419 0.3312 -40.23%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.52 0.58 0.62 0.62 0.65 0.70 0.75 -
P/RPS 0.55 0.57 0.59 0.57 0.57 0.62 0.64 -9.58%
P/EPS -2.01 -4.03 -12.23 -149.36 69.35 1,378.52 -77.02 -91.14%
EY -49.71 -24.83 -8.18 -0.67 1.44 0.07 -1.30 1027.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 1.79 1.49 1.35 1.38 1.50 1.61 32.19%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 30/08/05 27/05/05 25/02/05 23/11/04 17/08/04 -
Price 0.45 0.56 0.59 0.60 0.65 0.69 0.75 -
P/RPS 0.48 0.55 0.56 0.55 0.57 0.62 0.64 -17.40%
P/EPS -1.74 -3.89 -11.63 -144.54 69.35 1,358.82 -77.02 -91.95%
EY -57.44 -25.72 -8.60 -0.69 1.44 0.07 -1.30 1141.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.12 1.73 1.42 1.31 1.38 1.48 1.61 20.07%

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