[KIALIM] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
27-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 3.81%
YoY- 9.3%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 42,516 49,245 48,560 34,060 38,457 34,518 26,124 -0.51%
PBT -8,745 362 -3,234 -6,550 -7,222 -12,456 -11,400 0.28%
Tax 0 0 0 0 7,222 12,456 11,400 -
NP -8,745 362 -3,234 -6,550 0 0 0 -100.00%
-
NP to SH -8,745 362 -3,234 -6,550 -7,222 -12,717 -11,400 0.28%
-
Tax Rate - 0.00% - - - - - -
Total Cost 51,261 48,882 51,794 40,610 38,457 34,518 26,124 -0.71%
-
Net Worth 14,424 20,845 20,826 0 35,192 39,827 49,264 1.31%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 14,424 20,845 20,826 0 35,192 39,827 49,264 1.31%
NOSH 44,588 44,590 44,595 44,582 44,547 41,058 40,714 -0.09%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -20.57% 0.74% -6.66% -19.23% 0.00% 0.00% 0.00% -
ROE -60.63% 1.74% -15.53% 0.00% -20.52% -31.93% -23.14% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 95.35 110.44 108.89 76.40 86.33 84.07 64.16 -0.42%
EPS -19.61 0.81 -7.25 -14.69 -16.21 -30.97 -28.00 0.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3235 0.4675 0.467 0.00 0.79 0.97 1.21 1.41%
Adjusted Per Share Value based on latest NOSH - 44,615
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 68.64 79.51 78.40 54.99 62.09 55.73 42.18 -0.51%
EPS -14.12 0.59 -5.22 -10.58 -11.66 -20.53 -18.41 0.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2329 0.3366 0.3362 0.00 0.5682 0.643 0.7954 1.31%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 0.58 0.70 0.76 0.87 0.91 1.99 0.00 -
P/RPS 0.61 0.63 0.70 1.14 1.05 2.37 0.00 -100.00%
P/EPS -2.96 86.07 -10.48 -5.92 -5.61 -6.42 0.00 -100.00%
EY -33.82 1.16 -9.54 -16.89 -17.82 -15.56 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.79 1.50 1.63 0.00 1.15 2.05 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 23/11/04 28/11/03 27/11/02 26/11/01 30/11/00 24/11/99 -
Price 0.56 0.69 0.91 0.79 0.93 1.28 0.00 -
P/RPS 0.59 0.62 0.84 1.03 1.08 1.52 0.00 -100.00%
P/EPS -2.86 84.84 -12.55 -5.38 -5.74 -4.13 0.00 -100.00%
EY -35.02 1.18 -7.97 -18.60 -17.43 -24.20 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 1.48 1.95 0.00 1.18 1.32 0.00 -100.00%

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