[KIALIM] QoQ TTM Result on 31-Dec-2020 [#4]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- -7.03%
YoY- -112.1%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 23,916 26,940 24,794 25,540 25,751 27,061 34,749 -22.02%
PBT -5,770 -4,212 -4,357 -5,204 -4,879 -4,609 -3,226 47.29%
Tax -18 -18 -18 -18 0 0 0 -
NP -5,788 -4,230 -4,375 -5,222 -4,879 -4,609 -3,226 47.60%
-
NP to SH -5,788 -4,230 -4,375 -5,222 -4,879 -4,609 -3,226 47.60%
-
Tax Rate - - - - - - - -
Total Cost 29,704 31,170 29,169 30,762 30,630 31,670 37,975 -15.09%
-
Net Worth 46,434 48,961 50,993 51,631 52,219 53,192 55,366 -11.05%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 46,434 48,961 50,993 51,631 52,219 53,192 55,366 -11.05%
NOSH 61,938 61,938 61,938 61,938 61,938 61,938 61,938 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin -24.20% -15.70% -17.65% -20.45% -18.95% -17.03% -9.28% -
ROE -12.46% -8.64% -8.58% -10.11% -9.34% -8.66% -5.83% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 38.61 43.50 40.03 41.23 41.58 43.69 56.10 -22.03%
EPS -9.34 -6.83 -7.06 -8.43 -7.88 -7.44 -5.21 47.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7497 0.7905 0.8233 0.8336 0.8431 0.8588 0.8939 -11.05%
Adjusted Per Share Value based on latest NOSH - 61,938
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 38.61 43.50 40.03 41.23 41.58 43.69 56.10 -22.03%
EPS -9.34 -6.83 -7.06 -8.43 -7.88 -7.44 -5.21 47.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7497 0.7905 0.8233 0.8336 0.8431 0.8588 0.8939 -11.05%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.475 0.435 0.32 0.285 0.20 0.16 0.13 -
P/RPS 1.23 1.00 0.80 0.69 0.48 0.37 0.23 205.49%
P/EPS -5.08 -6.37 -4.53 -3.38 -2.54 -2.15 -2.50 60.35%
EY -19.67 -15.70 -22.07 -29.58 -39.39 -46.51 -40.06 -37.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.55 0.39 0.34 0.24 0.19 0.15 160.08%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 26/08/21 27/05/21 25/02/21 27/11/20 27/08/20 25/06/20 -
Price 0.47 0.50 0.435 0.34 0.225 0.265 0.16 -
P/RPS 1.22 1.15 1.09 0.82 0.54 0.61 0.29 160.37%
P/EPS -5.03 -7.32 -6.16 -4.03 -2.86 -3.56 -3.07 38.93%
EY -19.88 -13.66 -16.24 -24.80 -35.01 -28.08 -32.55 -27.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.53 0.41 0.27 0.31 0.18 130.34%

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