[KIALIM] QoQ 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
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 50,271 48,560 44,810 38,936 33,117 34,060 37,090 22.40%
PBT -2,674 -3,234 -4,100 -6,040 -9,100 -6,550 -6,810 -46.28%
Tax 0 0 -2 0 -3 0 6,810 -
NP -2,674 -3,234 -4,102 -6,040 -9,103 -6,550 0 -
-
NP to SH -2,674 -3,234 -4,102 -6,040 -9,103 -6,550 -6,810 -46.28%
-
Tax Rate - - - - - - - -
Total Cost 52,945 51,794 48,912 44,976 42,220 40,610 37,090 26.69%
-
Net Worth 20,812 20,826 21,178 21,692 23,223 0 28,969 -19.73%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 20,812 20,826 21,178 21,692 23,223 0 28,969 -19.73%
NOSH 44,566 44,595 44,586 44,542 44,573 44,582 44,568 -0.00%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -5.32% -6.66% -9.15% -15.51% -27.49% -19.23% 0.00% -
ROE -12.85% -15.53% -19.37% -27.84% -39.20% 0.00% -23.51% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 112.80 108.89 100.50 87.41 74.30 76.40 83.22 22.40%
EPS -6.00 -7.25 -9.20 -13.56 -20.42 -14.69 -15.28 -46.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.467 0.467 0.475 0.487 0.521 0.00 0.65 -19.73%
Adjusted Per Share Value based on latest NOSH - 44,542
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 81.16 78.40 72.35 62.86 53.47 54.99 59.88 22.40%
EPS -4.32 -5.22 -6.62 -9.75 -14.70 -10.58 -10.99 -46.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.336 0.3362 0.3419 0.3502 0.3749 0.00 0.4677 -19.73%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.86 0.76 0.75 0.74 0.80 0.87 0.96 -
P/RPS 0.76 0.70 0.75 0.85 1.08 1.14 1.15 -24.07%
P/EPS -14.33 -10.48 -8.15 -5.46 -3.92 -5.92 -6.28 73.06%
EY -6.98 -9.54 -12.27 -18.32 -25.53 -16.89 -15.92 -42.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.84 1.63 1.58 1.52 1.54 0.00 1.48 15.57%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 28/11/03 28/08/03 29/05/03 27/02/03 27/11/02 29/08/02 -
Price 0.73 0.91 0.75 0.80 0.76 0.79 0.93 -
P/RPS 0.65 0.84 0.75 0.92 1.02 1.03 1.12 -30.35%
P/EPS -12.17 -12.55 -8.15 -5.90 -3.72 -5.38 -6.09 58.45%
EY -8.22 -7.97 -12.27 -16.95 -26.87 -18.60 -16.43 -36.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.95 1.58 1.64 1.46 0.00 1.43 5.95%

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