[KYM] QoQ Annualized Quarter Result on 31-Jul-2003 [#2]

Stock
[KYM] KYM HOLDINGS BHD
Announcement Date
30-Sep-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2004
Quarter
31-Jul-2003 [#2]
Profit Trend
QoQ- 17.75%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
Annualized Quarter Result
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/12/02 CAGR
Revenue 75,968 67,480 67,334 64,450 60,048 89,198 72,432 3.64%
PBT -6,708 -53,775 -10,162 -11,206 -13,280 -7,330 -3,435 65.30%
Tax -1,472 -58 -505 -460 -904 1,327 -352 192.86%
NP -8,180 -53,833 -10,668 -11,666 -14,184 -6,003 -3,787 78.31%
-
NP to SH -8,180 -53,833 -10,668 -11,666 -14,184 -6,003 -3,787 78.31%
-
Tax Rate - - - - - - - -
Total Cost 84,148 121,313 78,002 76,116 74,232 95,201 76,220 7.71%
-
Net Worth 15,418 14,604 60,048 43,798 46,269 49,547 15,972 -2.61%
Dividend
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/12/02 CAGR
Net Worth 15,418 14,604 60,048 43,798 46,269 49,547 15,972 -2.61%
NOSH 81,150 81,134 81,146 40,933 40,946 40,948 40,954 67.12%
Ratio Analysis
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/12/02 CAGR
NP Margin -10.77% -79.78% -15.84% -18.10% -23.62% -6.73% -5.23% -
ROE -53.05% -368.61% -17.77% -26.64% -30.65% -12.12% -23.71% -
Per Share
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/12/02 CAGR
RPS 93.61 83.17 82.98 157.45 146.65 217.83 176.86 -37.98%
EPS -10.08 -66.35 -13.15 -28.50 -34.64 -14.66 -9.25 6.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.18 0.74 1.07 1.13 1.21 0.39 -41.72%
Adjusted Per Share Value based on latest NOSH - 40,912
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/12/02 CAGR
RPS 48.85 43.40 43.30 41.45 38.62 57.36 46.58 3.63%
EPS -5.26 -34.62 -6.86 -7.50 -9.12 -3.86 -2.44 78.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0992 0.0939 0.3862 0.2817 0.2976 0.3186 0.1027 -2.57%
Price Multiplier on Financial Quarter End Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/12/02 CAGR
Date 30/04/04 30/01/04 31/10/03 31/07/03 30/04/03 30/01/03 31/12/02 -
Price 0.40 0.58 0.52 0.65 0.42 0.41 0.47 -
P/RPS 0.43 0.70 0.63 0.41 0.29 0.19 0.27 41.83%
P/EPS -3.97 -0.87 -3.96 -2.28 -1.21 -2.80 -5.08 -16.90%
EY -25.20 -114.40 -25.28 -43.85 -82.48 -35.76 -19.68 20.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 3.22 0.70 0.61 0.37 0.34 1.21 51.83%
Price Multiplier on Announcement Date
30/04/04 31/01/04 31/10/03 31/07/03 30/04/03 31/01/03 31/12/02 CAGR
Date 23/06/04 31/03/04 19/12/03 30/09/03 25/06/03 28/03/03 26/02/03 -
Price 0.31 0.55 0.55 0.50 0.48 0.40 0.38 -
P/RPS 0.33 0.66 0.66 0.32 0.33 0.18 0.21 40.41%
P/EPS -3.08 -0.83 -4.18 -1.75 -1.39 -2.73 -4.11 -19.48%
EY -32.52 -120.64 -23.90 -57.00 -72.17 -36.65 -24.34 24.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 3.06 0.74 0.47 0.42 0.33 0.97 47.67%

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