[KIALIM] QoQ Quarter Result on 30-Jun-2003 [#2]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 64.17%
YoY- 70.98%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 12,061 13,851 14,015 12,671 9,734 7,572 7,000 43.67%
PBT 32 -249 -375 -540 -1,510 -4,186 -1,508 -
Tax 0 0 0 -1 0 -3 0 -
NP 32 -249 -375 -541 -1,510 -4,189 -1,508 -
-
NP to SH 32 -249 -375 -541 -1,510 -4,189 -1,508 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 12,029 14,100 14,390 13,212 11,244 11,761 8,508 25.94%
-
Net Worth 21,124 20,764 20,848 21,237 21,692 23,217 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 21,124 20,764 20,848 21,237 21,692 23,217 0 -
NOSH 45,714 44,464 44,642 44,710 44,542 44,563 44,615 1.63%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.27% -1.80% -2.68% -4.27% -15.51% -55.32% -21.54% -
ROE 0.15% -1.20% -1.80% -2.55% -6.96% -18.04% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 26.38 31.15 31.39 28.34 21.85 16.99 15.69 41.35%
EPS 0.07 -0.56 -0.84 -1.21 -3.39 -9.40 -3.38 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4621 0.467 0.467 0.475 0.487 0.521 0.00 -
Adjusted Per Share Value based on latest NOSH - 44,710
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 19.47 22.36 22.63 20.46 15.72 12.23 11.30 43.67%
EPS 0.05 -0.40 -0.61 -0.87 -2.44 -6.76 -2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3411 0.3353 0.3366 0.3429 0.3502 0.3749 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.75 0.86 0.76 0.75 0.74 0.80 0.87 -
P/RPS 2.84 2.76 2.42 2.65 3.39 4.71 5.55 -35.99%
P/EPS 1,071.43 -153.57 -90.48 -61.98 -21.83 -8.51 -25.74 -
EY 0.09 -0.65 -1.11 -1.61 -4.58 -11.75 -3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.84 1.63 1.58 1.52 1.54 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 25/02/04 28/11/03 28/08/03 29/05/03 27/02/03 27/11/02 -
Price 0.73 0.73 0.91 0.75 0.80 0.76 0.79 -
P/RPS 2.77 2.34 2.90 2.65 3.66 4.47 5.04 -32.87%
P/EPS 1,042.86 -130.36 -108.33 -61.98 -23.60 -8.09 -23.37 -
EY 0.10 -0.77 -0.92 -1.61 -4.24 -12.37 -4.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.56 1.95 1.58 1.64 1.46 0.00 -

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