[KIALIM] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
29-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 33.65%
YoY- 2.01%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 46,572 40,912 48,244 38,936 36,492 43,060 25,340 10.67%
PBT -2,724 -2,264 128 -6,040 -6,164 -1,508 -16,160 -25.66%
Tax 0 0 0 0 6,164 1,508 16,160 -
NP -2,724 -2,264 128 -6,040 0 0 0 -
-
NP to SH -2,724 -2,264 128 -6,040 -6,164 -1,508 -16,160 -25.66%
-
Tax Rate - - 0.00% - - - - -
Total Cost 49,296 43,176 48,116 44,976 36,492 43,060 25,340 11.72%
-
Net Worth 22,451 20,411 21,124 21,692 30,730 39,917 41,695 -9.79%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 22,451 20,411 21,124 21,692 30,730 39,917 41,695 -9.79%
NOSH 53,203 44,566 45,714 44,542 44,537 44,352 40,480 4.65%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -5.85% -5.53% 0.27% -15.51% 0.00% 0.00% 0.00% -
ROE -12.13% -11.09% 0.61% -27.84% -20.06% -3.78% -38.76% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 87.54 91.80 105.53 87.41 81.94 97.08 62.60 5.74%
EPS -5.12 -5.08 0.28 -13.56 -13.84 -3.40 -39.92 -28.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.422 0.458 0.4621 0.487 0.69 0.90 1.03 -13.81%
Adjusted Per Share Value based on latest NOSH - 44,542
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 75.19 66.05 77.89 62.86 58.92 69.52 40.91 10.67%
EPS -4.40 -3.66 0.21 -9.75 -9.95 -2.43 -26.09 -25.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3625 0.3295 0.3411 0.3502 0.4962 0.6445 0.6732 -9.79%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.44 0.62 0.75 0.74 1.20 1.07 2.45 -
P/RPS 0.50 0.68 0.71 0.85 1.46 1.10 3.91 -29.00%
P/EPS -8.59 -12.20 267.86 -5.46 -8.67 -31.47 -6.14 5.75%
EY -11.64 -8.19 0.37 -18.32 -11.53 -3.18 -16.29 -5.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.35 1.62 1.52 1.74 1.19 2.38 -12.88%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 27/05/05 26/05/04 29/05/03 15/05/02 29/05/01 30/05/00 -
Price 0.55 0.60 0.73 0.80 1.06 1.02 1.96 -
P/RPS 0.63 0.65 0.69 0.92 1.29 1.05 3.13 -23.43%
P/EPS -10.74 -11.81 260.71 -5.90 -7.66 -30.00 -4.91 13.92%
EY -9.31 -8.47 0.38 -16.95 -13.06 -3.33 -20.37 -12.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.31 1.58 1.64 1.54 1.13 1.90 -6.12%

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