[KIALIM] QoQ TTM Result on 31-Mar-2017 [#1]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -27.8%
YoY- -828.83%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 38,699 39,914 40,182 42,220 45,057 51,504 57,326 -22.99%
PBT -8,023 -10,687 -12,725 -12,424 -9,125 -1,253 1,268 -
Tax -666 1,302 1,169 923 126 -2,287 -2,325 -56.44%
NP -8,689 -9,385 -11,556 -11,501 -8,999 -3,540 -1,057 305.75%
-
NP to SH -8,689 -9,385 -11,556 -11,501 -8,999 -3,540 -1,057 305.75%
-
Tax Rate - - - - - - 183.36% -
Total Cost 47,388 49,299 51,738 53,721 54,056 55,044 58,383 -12.95%
-
Net Worth 65,375 70,435 69,909 71,668 74,065 79,999 81,646 -13.73%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 65,375 70,435 69,909 71,668 74,065 79,999 81,646 -13.73%
NOSH 61,938 61,938 61,938 61,938 61,938 61,938 61,938 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin -22.45% -23.51% -28.76% -27.24% -19.97% -6.87% -1.84% -
ROE -13.29% -13.32% -16.53% -16.05% -12.15% -4.43% -1.29% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 62.48 64.44 64.87 68.16 72.75 83.15 92.55 -22.98%
EPS -14.03 -15.15 -18.66 -18.57 -14.53 -5.72 -1.71 305.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0555 1.1372 1.1287 1.1571 1.1958 1.2916 1.3182 -13.73%
Adjusted Per Share Value based on latest NOSH - 61,938
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 62.48 64.44 64.87 68.16 72.75 83.15 92.55 -22.98%
EPS -14.03 -15.15 -18.66 -18.57 -14.53 -5.72 -1.71 305.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0555 1.1372 1.1287 1.1571 1.1958 1.2916 1.3182 -13.73%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.35 0.305 0.38 0.42 0.41 0.44 0.52 -
P/RPS 0.56 0.47 0.59 0.62 0.56 0.53 0.56 0.00%
P/EPS -2.49 -2.01 -2.04 -2.26 -2.82 -7.70 -30.47 -81.08%
EY -40.08 -49.68 -49.10 -44.21 -35.44 -12.99 -3.28 428.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.27 0.34 0.36 0.34 0.34 0.39 -10.51%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 27/11/17 29/08/17 24/05/17 28/02/17 28/11/16 24/08/16 -
Price 0.33 0.36 0.34 0.415 0.44 0.40 0.48 -
P/RPS 0.53 0.56 0.52 0.61 0.60 0.48 0.52 1.27%
P/EPS -2.35 -2.38 -1.82 -2.23 -3.03 -7.00 -28.13 -80.80%
EY -42.51 -42.09 -54.87 -44.74 -33.02 -14.29 -3.56 420.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.30 0.36 0.37 0.31 0.36 -9.46%

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