[KIALIM] YoY TTM Result on 30-Sep-2023 [#3]

Announcement Date
28-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- 259.88%
YoY- 463.11%
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 33,108 27,795 23,916 25,751 40,210 38,789 39,914 -3.06%
PBT 1,634 -450 -5,770 -4,879 -3,479 -7,952 -10,687 -
Tax 0 0 -18 0 -1,004 -963 1,302 -
NP 1,634 -450 -5,788 -4,879 -4,483 -8,915 -9,385 -
-
NP to SH 1,634 -450 -5,788 -4,879 -4,483 -8,915 -9,385 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 31,474 28,245 29,704 30,630 44,693 47,704 49,299 -7.20%
-
Net Worth 47,617 45,982 46,434 52,219 57,100 61,584 70,435 -6.31%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 47,617 45,982 46,434 52,219 57,100 61,584 70,435 -6.31%
NOSH 61,938 61,938 61,938 61,938 61,938 61,938 61,938 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.94% -1.62% -24.20% -18.95% -11.15% -22.98% -23.51% -
ROE 3.43% -0.98% -12.46% -9.34% -7.85% -14.48% -13.32% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 53.45 44.88 38.61 41.58 64.92 62.63 64.44 -3.06%
EPS 2.64 -0.73 -9.34 -7.88 -7.24 -14.39 -15.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7688 0.7424 0.7497 0.8431 0.9219 0.9943 1.1372 -6.31%
Adjusted Per Share Value based on latest NOSH - 61,938
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 53.45 44.88 38.61 41.58 64.92 62.63 64.44 -3.06%
EPS 2.64 -0.73 -9.34 -7.88 -7.24 -14.39 -15.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7688 0.7424 0.7497 0.8431 0.9219 0.9943 1.1372 -6.31%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 0.315 0.32 0.475 0.20 0.19 0.30 0.305 -
P/RPS 0.59 0.71 1.23 0.48 0.29 0.48 0.47 3.86%
P/EPS 11.94 -44.04 -5.08 -2.54 -2.63 -2.08 -2.01 -
EY 8.37 -2.27 -19.67 -39.39 -38.09 -47.98 -49.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.63 0.24 0.21 0.30 0.27 7.20%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 28/11/23 25/11/22 26/11/21 27/11/20 27/11/19 27/11/18 27/11/17 -
Price 0.37 0.31 0.47 0.225 0.20 0.23 0.36 -
P/RPS 0.69 0.69 1.22 0.54 0.31 0.37 0.56 3.53%
P/EPS 14.03 -42.67 -5.03 -2.86 -2.76 -1.60 -2.38 -
EY 7.13 -2.34 -19.88 -35.01 -36.19 -62.58 -42.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.42 0.63 0.27 0.22 0.23 0.32 6.98%

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