[KIALIM] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
25-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- 115.45%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 49,347 50,746 41,998 50,107 50,271 33,117 37,126 4.85%
PBT -4,198 3,779 -11,519 413 -2,674 -9,100 -8,253 -10.65%
Tax 2,869 0 0 0 0 -3 8,253 -16.14%
NP -1,329 3,779 -11,519 413 -2,674 -9,103 0 -
-
NP to SH -1,329 3,779 -11,519 413 -2,674 -9,103 -8,261 -26.24%
-
Tax Rate - 0.00% - 0.00% - - - -
Total Cost 50,676 46,967 53,517 49,694 52,945 42,220 37,126 5.31%
-
Net Worth 51,583 29,538 9,459 20,898 20,812 23,223 32,527 7.98%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 51,583 29,538 9,459 20,898 20,812 23,223 32,527 7.98%
NOSH 61,813 59,794 44,578 44,408 44,566 44,573 44,557 5.60%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -2.69% 7.45% -27.43% 0.82% -5.32% -27.49% 0.00% -
ROE -2.58% 12.79% -121.77% 1.98% -12.85% -39.20% -25.40% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 79.83 84.87 94.21 112.83 112.80 74.30 83.32 -0.71%
EPS -2.15 6.32 -25.84 0.93 -6.00 -20.42 -18.54 -30.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8345 0.494 0.2122 0.4706 0.467 0.521 0.73 2.25%
Adjusted Per Share Value based on latest NOSH - 44,062
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 79.67 81.93 67.81 80.90 81.16 53.47 59.94 4.85%
EPS -2.15 6.10 -18.60 0.67 -4.32 -14.70 -13.34 -26.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8328 0.4769 0.1527 0.3374 0.336 0.3749 0.5252 7.98%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 -
Price 0.37 0.44 0.52 0.65 0.86 0.80 1.29 -
P/RPS 0.46 0.52 0.55 0.58 0.76 1.08 1.55 -18.32%
P/EPS -17.21 6.96 -2.01 69.89 -14.33 -3.92 -6.96 16.27%
EY -5.81 14.36 -49.69 1.43 -6.98 -25.53 -14.37 -14.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.89 2.45 1.38 1.84 1.54 1.77 -20.69%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 28/02/06 25/02/05 25/02/04 27/02/03 27/02/02 -
Price 0.69 0.50 0.45 0.65 0.73 0.76 1.36 -
P/RPS 0.86 0.59 0.48 0.58 0.65 1.02 1.63 -10.10%
P/EPS -32.09 7.91 -1.74 69.89 -12.17 -3.72 -7.34 27.85%
EY -3.12 12.64 -57.42 1.43 -8.22 -26.87 -13.63 -21.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.01 2.12 1.38 1.56 1.46 1.86 -12.57%

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