[KIALIM] QoQ Quarter Result on 31-Mar-2018 [#1]

Announcement Date
30-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 73.45%
YoY- 43.9%
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 10,658 8,870 10,170 10,052 9,697 9,243 8,999 11.90%
PBT -1,261 -1,713 -942 -1,601 -3,696 720 -1,963 -25.49%
Tax -1,004 0 142 258 -1,363 -196 203 -
NP -2,265 -1,713 -800 -1,343 -5,059 524 -1,760 18.25%
-
NP to SH -2,265 -1,713 -800 -1,343 -5,059 524 -1,760 18.25%
-
Tax Rate - - - - - 27.22% - -
Total Cost 12,923 10,583 10,970 11,395 14,756 8,719 10,759 12.95%
-
Net Worth 59,318 61,584 63,294 64,093 65,375 70,435 69,909 -10.34%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 59,318 61,584 63,294 64,093 65,375 70,435 69,909 -10.34%
NOSH 61,938 61,938 61,938 61,938 61,938 61,938 61,938 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin -21.25% -19.31% -7.87% -13.36% -52.17% 5.67% -19.56% -
ROE -3.82% -2.78% -1.26% -2.10% -7.74% 0.74% -2.52% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 17.21 14.32 16.42 16.23 15.66 14.92 14.53 11.91%
EPS -3.66 -2.77 -1.29 -2.17 -8.17 0.85 -2.84 18.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9577 0.9943 1.0219 1.0348 1.0555 1.1372 1.1287 -10.34%
Adjusted Per Share Value based on latest NOSH - 61,938
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 17.21 14.32 16.42 16.23 15.66 14.92 14.53 11.91%
EPS -3.66 -2.77 -1.29 -2.17 -8.17 0.85 -2.84 18.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9577 0.9943 1.0219 1.0348 1.0555 1.1372 1.1287 -10.34%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.22 0.30 0.27 0.30 0.35 0.305 0.38 -
P/RPS 1.28 2.09 1.64 1.85 2.24 2.04 2.62 -37.88%
P/EPS -6.02 -10.85 -20.90 -13.84 -4.29 36.05 -13.37 -41.16%
EY -16.62 -9.22 -4.78 -7.23 -23.34 2.77 -7.48 70.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.30 0.26 0.29 0.33 0.27 0.34 -22.88%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 27/11/18 28/08/18 30/05/18 27/02/18 27/11/17 29/08/17 -
Price 0.225 0.23 0.255 0.32 0.33 0.36 0.34 -
P/RPS 1.31 1.61 1.55 1.97 2.11 2.41 2.34 -32.00%
P/EPS -6.15 -8.32 -19.74 -14.76 -4.04 42.55 -11.97 -35.77%
EY -16.25 -12.02 -5.07 -6.78 -24.75 2.35 -8.36 55.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.23 0.23 0.25 0.31 0.31 0.32 0.30 -16.19%

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