[KIALIM] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
29-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 89.48%
YoY- 93.97%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 51,090 52,325 50,746 48,446 44,893 43,413 41,998 13.99%
PBT -2,815 4,290 3,779 -387 -3,677 -11,634 -11,519 -61.01%
Tax 0 0 0 0 0 0 0 -
NP -2,815 4,290 3,779 -387 -3,677 -11,634 -11,519 -61.01%
-
NP to SH -2,815 4,290 3,779 -387 -3,677 -11,634 -11,519 -61.01%
-
Tax Rate - 0.00% 0.00% - - - - -
Total Cost 53,905 48,035 46,967 48,833 48,570 55,047 53,517 0.48%
-
Net Worth 29,367 30,933 30,643 31,358 32,187 22,451 9,456 113.30%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 29,367 30,933 30,643 31,358 32,187 22,451 9,456 113.30%
NOSH 61,929 62,962 62,031 61,875 61,946 53,203 44,564 24.60%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -5.51% 8.20% 7.45% -0.80% -8.19% -26.80% -27.43% -
ROE -9.59% 13.87% 12.33% -1.23% -11.42% -51.82% -121.81% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 82.50 83.10 81.81 78.30 72.47 81.60 94.24 -8.51%
EPS -4.55 6.81 6.09 -0.63 -5.94 -21.87 -25.85 -68.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4742 0.4913 0.494 0.5068 0.5196 0.422 0.2122 71.17%
Adjusted Per Share Value based on latest NOSH - 61,875
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 82.49 84.48 81.93 78.22 72.48 70.09 67.81 13.99%
EPS -4.54 6.93 6.10 -0.62 -5.94 -18.78 -18.60 -61.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4741 0.4994 0.4947 0.5063 0.5197 0.3625 0.1527 113.26%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.39 0.41 0.44 0.44 0.53 0.44 0.52 -
P/RPS 0.47 0.49 0.54 0.56 0.73 0.54 0.55 -9.97%
P/EPS -8.58 6.02 7.22 -70.35 -8.93 -2.01 -2.01 163.84%
EY -11.66 16.62 13.85 -1.42 -11.20 -49.70 -49.71 -62.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.83 0.89 0.87 1.02 1.04 2.45 -51.89%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 29/05/07 27/02/07 29/11/06 29/08/06 25/05/06 28/02/06 -
Price 0.40 0.40 0.50 0.45 0.48 0.55 0.45 -
P/RPS 0.48 0.48 0.61 0.57 0.66 0.67 0.48 0.00%
P/EPS -8.80 5.87 8.21 -71.95 -8.09 -2.52 -1.74 195.51%
EY -11.36 17.03 12.18 -1.39 -12.37 -39.76 -57.44 -66.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.81 1.01 0.89 0.92 1.30 2.12 -46.14%

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