[KYM] QoQ TTM Result on 30-Apr-2004 [#1]

Stock
[KYM] KYM HOLDINGS BHD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 2.81%
YoY- -750.73%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
TTM Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 78,553 76,650 74,172 71,445 67,465 50,501 48,392 37.91%
PBT -6,035 -51,151 -51,983 -52,288 -53,931 -7,622 5,775 -
Tax -182 140 296 464 606 -379 -98 50.80%
NP -6,217 -51,011 -51,687 -51,824 -53,325 -8,001 5,677 -
-
NP to SH -6,217 -51,011 -51,687 -51,824 -53,325 -8,001 5,677 -
-
Tax Rate - - - - - - 1.70% -
Total Cost 84,770 127,661 125,859 123,269 120,790 58,502 42,715 57.59%
-
Net Worth 11,415 12,163 13,792 15,418 14,603 60,086 43,776 -59.01%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 11,415 12,163 13,792 15,418 14,603 60,086 43,776 -59.01%
NOSH 81,538 81,086 81,132 81,150 81,132 81,198 40,912 58.03%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin -7.91% -66.55% -69.69% -72.54% -79.04% -15.84% 11.73% -
ROE -54.46% -419.39% -374.75% -336.11% -365.14% -13.32% 12.97% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 96.34 94.53 91.42 88.04 83.15 62.19 118.28 -12.72%
EPS -7.62 -62.91 -63.71 -63.86 -65.73 -9.85 13.88 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.15 0.17 0.19 0.18 0.74 1.07 -74.06%
Adjusted Per Share Value based on latest NOSH - 81,150
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 51.48 50.23 48.60 46.82 44.21 33.09 31.71 37.92%
EPS -4.07 -33.43 -33.87 -33.96 -34.94 -5.24 3.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0748 0.0797 0.0904 0.101 0.0957 0.3937 0.2869 -59.02%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.50 0.36 0.41 0.40 0.58 0.52 0.65 -
P/RPS 0.52 0.38 0.45 0.45 0.70 0.84 0.55 -3.65%
P/EPS -6.56 -0.57 -0.64 -0.63 -0.88 -5.28 4.68 -
EY -15.25 -174.75 -155.38 -159.65 -113.32 -18.95 21.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.57 2.40 2.41 2.11 3.22 0.70 0.61 223.02%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/03/05 31/12/04 28/09/04 23/06/04 31/03/04 19/12/03 30/09/03 -
Price 0.45 0.38 0.40 0.31 0.55 0.55 0.50 -
P/RPS 0.47 0.40 0.44 0.35 0.66 0.88 0.42 7.75%
P/EPS -5.90 -0.60 -0.63 -0.49 -0.84 -5.58 3.60 -
EY -16.94 -165.55 -159.27 -206.00 -119.50 -17.92 27.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.21 2.53 2.35 1.63 3.06 0.74 0.47 257.88%

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