[KIALIM] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 39.49%
YoY- 111.21%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 21,162 10,228 50,107 36,934 24,159 12,061 50,271 -43.86%
PBT -2,477 -566 413 272 195 32 -2,674 -4.97%
Tax 0 0 0 0 0 0 0 -
NP -2,477 -566 413 272 195 32 -2,674 -4.97%
-
NP to SH -2,477 -566 413 272 195 32 -2,674 -4.97%
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% - -
Total Cost 23,639 10,794 49,694 36,662 23,964 12,029 52,945 -41.61%
-
Net Worth 18,492 20,411 20,898 20,845 20,638 21,124 20,812 -7.58%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 18,492 20,411 20,898 20,845 20,638 21,124 20,812 -7.58%
NOSH 44,550 44,566 44,408 44,590 44,318 45,714 44,566 -0.02%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -11.70% -5.53% 0.82% 0.74% 0.81% 0.27% -5.32% -
ROE -13.39% -2.77% 1.98% 1.30% 0.94% 0.15% -12.85% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 47.50 22.95 112.83 82.83 54.51 26.38 112.80 -43.84%
EPS -5.56 -1.27 0.93 0.61 0.44 0.07 -6.00 -4.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4151 0.458 0.4706 0.4675 0.4657 0.4621 0.467 -7.56%
Adjusted Per Share Value based on latest NOSH - 45,294
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 34.17 16.51 80.90 59.63 39.01 19.47 81.16 -43.85%
EPS -4.00 -0.91 0.67 0.44 0.31 0.05 -4.32 -5.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2986 0.3295 0.3374 0.3366 0.3332 0.3411 0.336 -7.57%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.62 0.62 0.65 0.70 0.75 0.75 0.86 -
P/RPS 1.31 2.70 0.58 0.85 1.38 2.84 0.76 43.80%
P/EPS -11.15 -48.82 69.89 114.75 170.45 1,071.43 -14.33 -15.41%
EY -8.97 -2.05 1.43 0.87 0.59 0.09 -6.98 18.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.35 1.38 1.50 1.61 1.62 1.84 -13.13%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/08/05 27/05/05 25/02/05 23/11/04 17/08/04 26/05/04 25/02/04 -
Price 0.59 0.60 0.65 0.69 0.75 0.73 0.73 -
P/RPS 1.24 2.61 0.58 0.83 1.38 2.77 0.65 53.87%
P/EPS -10.61 -47.24 69.89 113.11 170.45 1,042.86 -12.17 -8.74%
EY -9.42 -2.12 1.43 0.88 0.59 0.10 -8.22 9.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.31 1.38 1.48 1.61 1.58 1.56 -6.08%

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