[KIALIM] YoY TTM Result on 30-Sep-2003 [#3]

Announcement Date
28-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 14.62%
YoY- 14.72%
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 48,446 45,060 50,785 43,992 33,828 38,750 33,802 6.17%
PBT -387 -6,418 23 -6,611 -7,749 -1,860 -13,484 -44.65%
Tax 0 0 0 -4 -8 4,892 13,484 -
NP -387 -6,418 23 -6,615 -7,757 3,032 0 -
-
NP to SH -387 -6,418 23 -6,615 -7,757 -1,860 -12,678 -44.08%
-
Tax Rate - - 0.00% - - - - -
Total Cost 48,833 51,478 50,762 50,607 41,585 35,718 33,802 6.32%
-
Net Worth 31,358 14,416 21,174 20,848 0 35,172 39,830 -3.90%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 31,358 14,416 21,174 20,848 0 35,172 39,830 -3.90%
NOSH 61,875 44,563 45,294 44,642 44,615 44,522 41,062 7.06%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -0.80% -14.24% 0.05% -15.04% -22.93% 7.82% 0.00% -
ROE -1.23% -44.52% 0.11% -31.73% 0.00% -5.29% -31.83% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 78.30 101.11 112.12 98.54 75.82 87.03 82.32 -0.83%
EPS -0.63 -14.40 0.05 -14.82 -17.39 -4.18 -30.87 -47.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5068 0.3235 0.4675 0.467 0.00 0.79 0.97 -10.25%
Adjusted Per Share Value based on latest NOSH - 44,642
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 78.22 72.75 81.99 71.03 54.62 62.56 54.57 6.18%
EPS -0.62 -10.36 0.04 -10.68 -12.52 -3.00 -20.47 -44.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5063 0.2328 0.3419 0.3366 0.00 0.5679 0.6431 -3.90%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.44 0.58 0.70 0.76 0.87 0.91 1.99 -
P/RPS 0.56 0.57 0.62 0.77 1.15 1.05 2.42 -21.63%
P/EPS -70.35 -4.03 1,378.52 -5.13 -5.00 -21.78 -6.45 48.89%
EY -1.42 -24.83 0.07 -19.50 -19.98 -4.59 -15.52 -32.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.79 1.50 1.63 0.00 1.15 2.05 -13.30%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 23/11/04 28/11/03 27/11/02 26/11/01 30/11/00 -
Price 0.45 0.56 0.69 0.91 0.79 0.93 1.28 -
P/RPS 0.57 0.55 0.62 0.92 1.04 1.07 1.55 -15.35%
P/EPS -71.95 -3.89 1,358.82 -6.14 -4.54 -22.26 -4.15 60.84%
EY -1.39 -25.72 0.07 -16.28 -22.01 -4.49 -24.12 -37.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.73 1.48 1.95 0.00 1.18 1.32 -6.35%

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