[KIALIM] YoY TTM 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- 14.58%
YoY- -140.85%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 44,893 47,110 52,025 36,977 35,867 40,134 31,970 5.81%
PBT -3,677 -2,259 -429 -7,744 -3,209 -7,131 -12,971 -18.94%
Tax 0 0 0 -4 -8 7,131 12,971 -
NP -3,677 -2,259 -429 -7,748 -3,217 0 0 -
-
NP to SH -3,677 -2,259 -429 -7,748 -3,217 -7,327 -11,969 -17.84%
-
Tax Rate - - - - - - - -
Total Cost 48,570 49,369 52,454 44,725 39,084 40,134 31,970 7.21%
-
Net Worth 32,187 18,490 20,515 21,237 28,985 38,290 38,490 -2.93%
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 32,187 18,490 20,515 21,237 28,985 38,290 38,490 -2.93%
NOSH 61,946 44,545 44,054 44,710 44,593 44,523 40,515 7.32%
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 -8.19% -4.80% -0.82% -20.95% -8.97% 0.00% 0.00% -
ROE -11.42% -12.22% -2.09% -36.48% -11.10% -19.14% -31.10% -
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 72.47 105.76 118.09 82.70 80.43 90.14 78.91 -1.40%
EPS -5.94 -5.07 -0.97 -17.33 -7.21 -16.46 -29.54 -23.44%
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 72.48 76.06 84.00 59.70 57.91 64.80 51.62 5.81%
EPS -5.94 -3.65 -0.69 -12.51 -5.19 -11.83 -19.32 -17.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5197 0.2985 0.3312 0.3429 0.468 0.6182 0.6214 -2.93%
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 0.73 0.59 0.64 0.91 1.19 1.11 2.29 -17.34%
P/EPS -8.93 -12.23 -77.02 -4.33 -13.31 -6.08 -6.13 6.46%
EY -11.20 -8.18 -1.30 -23.11 -7.51 -16.46 -16.32 -6.07%
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 0.66 0.56 0.64 0.91 1.16 1.13 3.14 -22.88%
P/EPS -8.09 -11.63 -77.02 -4.33 -12.89 -6.20 -8.39 -0.60%
EY -12.37 -8.60 -1.30 -23.11 -7.76 -16.13 -11.91 0.63%
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