[KYM] QoQ Cumulative Quarter Result on 30-Apr-2004 [#1]

Stock
[KYM] KYM HOLDINGS BHD
Announcement Date
23-Jun-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2005
Quarter
30-Apr-2004 [#1]
Profit Trend
QoQ- 96.2%
YoY- 42.33%
Quarter Report
Latest QR
Upcoming QR
KYM's Result
KYM's Financial Summary
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 78,553 59,686 38,932 18,992 67,480 50,501 32,225 80.63%
PBT -6,035 -4,842 -3,655 -1,677 -53,775 -7,622 -5,603 5.05%
Tax -182 -845 -540 -368 -58 -379 -230 -14.38%
NP -6,217 -5,687 -4,195 -2,045 -53,833 -8,001 -5,833 4.32%
-
NP to SH -6,217 -5,687 -4,195 -2,045 -53,833 -8,001 -5,833 4.32%
-
Tax Rate - - - - - - - -
Total Cost 84,770 65,373 43,127 21,037 121,313 58,502 38,058 70.14%
-
Net Worth 31,653 12,169 13,794 15,418 14,604 60,048 43,798 -19.38%
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 31,653 12,169 13,794 15,418 14,604 60,048 43,798 -19.38%
NOSH 81,161 81,126 81,141 81,150 81,134 81,146 40,933 57.50%
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin -7.91% -9.53% -10.78% -10.77% -79.78% -15.84% -18.10% -
ROE -19.64% -46.73% -30.41% -13.26% -368.61% -13.32% -13.32% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 96.79 73.57 47.98 23.40 83.17 62.23 78.73 14.68%
EPS -7.66 -7.01 -5.17 -2.52 -66.35 -9.86 -14.25 -33.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.39 0.15 0.17 0.19 0.18 0.74 1.07 -48.81%
Adjusted Per Share Value based on latest NOSH - 81,150
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 50.52 38.38 25.04 12.21 43.40 32.48 20.72 80.66%
EPS -4.00 -3.66 -2.70 -1.32 -34.62 -5.15 -3.75 4.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2036 0.0783 0.0887 0.0992 0.0939 0.3862 0.2817 -19.38%
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 30/07/04 30/04/04 30/01/04 31/10/03 31/07/03 -
Price 0.50 0.36 0.41 0.40 0.58 0.52 0.65 -
P/RPS 0.52 0.49 0.85 1.71 0.70 0.84 0.83 -26.67%
P/EPS -6.53 -5.14 -7.93 -15.87 -0.87 -5.27 -4.56 26.90%
EY -15.32 -19.47 -12.61 -6.30 -114.40 -18.96 -21.92 -21.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 2.40 2.41 2.11 3.22 0.70 0.61 63.53%
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/03/05 31/12/04 28/09/04 23/06/04 31/03/04 19/12/03 30/09/03 -
Price 0.45 0.38 0.40 0.31 0.55 0.55 0.50 -
P/RPS 0.46 0.52 0.83 1.32 0.66 0.88 0.64 -19.68%
P/EPS -5.87 -5.42 -7.74 -12.30 -0.83 -5.58 -3.51 40.67%
EY -17.02 -18.45 -12.93 -8.13 -120.64 -17.93 -28.50 -28.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 2.53 2.35 1.63 3.06 0.74 0.47 81.08%

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