[KIALIM] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 32.09%
YoY- 39.77%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 48,114 42,324 48,318 44,810 37,090 39,608 30,932 7.63%
PBT 10,730 -4,954 390 -4,100 -6,810 -4,770 -14,206 -
Tax 0 0 0 -2 6,810 4,770 14,206 -
NP 10,730 -4,954 390 -4,102 0 0 0 -
-
NP to SH 10,730 -4,954 390 -4,102 -6,810 -4,770 -14,206 -
-
Tax Rate 0.00% - 0.00% - - - - -
Total Cost 37,384 47,278 47,928 48,912 37,090 39,608 30,932 3.20%
-
Net Worth 29,942 18,492 20,638 21,178 28,969 38,338 38,471 -4.08%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 29,942 18,492 20,638 21,178 28,969 38,338 38,471 -4.08%
NOSH 57,626 44,550 44,318 44,586 44,568 44,579 40,496 6.05%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 22.30% -11.70% 0.81% -9.15% 0.00% 0.00% 0.00% -
ROE 35.84% -26.79% 1.89% -19.37% -23.51% -12.44% -36.93% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 83.49 95.00 109.03 100.50 83.22 88.85 76.38 1.49%
EPS 18.62 -11.12 0.88 -9.20 -15.28 -10.70 -35.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5196 0.4151 0.4657 0.475 0.65 0.86 0.95 -9.56%
Adjusted Per Share Value based on latest NOSH - 44,710
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 77.68 68.33 78.01 72.35 59.88 63.95 49.94 7.63%
EPS 17.32 -8.00 0.63 -6.62 -10.99 -7.70 -22.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4834 0.2986 0.3332 0.3419 0.4677 0.619 0.6211 -4.08%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.53 0.62 0.75 0.75 0.96 1.00 1.81 -
P/RPS 0.63 0.65 0.69 0.75 1.15 1.13 2.37 -19.80%
P/EPS 2.85 -5.58 85.23 -8.15 -6.28 -9.35 -5.16 -
EY 35.13 -17.94 1.17 -12.27 -15.92 -10.70 -19.38 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.49 1.61 1.58 1.48 1.16 1.91 -9.92%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 17/08/04 28/08/03 29/08/02 27/08/01 29/08/00 -
Price 0.48 0.59 0.75 0.75 0.93 1.02 2.48 -
P/RPS 0.57 0.62 0.69 0.75 1.12 1.15 3.25 -25.17%
P/EPS 2.58 -5.31 85.23 -8.15 -6.09 -9.53 -7.07 -
EY 38.79 -18.85 1.17 -12.27 -16.43 -10.49 -14.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.42 1.61 1.58 1.43 1.19 2.61 -15.94%

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