[KIALIM] YoY Cumulative 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- -35.83%
YoY- 39.77%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 24,057 21,162 24,159 22,405 18,545 19,804 15,466 7.63%
PBT 5,365 -2,477 195 -2,050 -3,405 -2,385 -7,103 -
Tax 0 0 0 -1 3,405 2,385 7,103 -
NP 5,365 -2,477 195 -2,051 0 0 0 -
-
NP to SH 5,365 -2,477 195 -2,051 -3,405 -2,385 -7,103 -
-
Tax Rate 0.00% - 0.00% - - - - -
Total Cost 18,692 23,639 23,964 24,456 18,545 19,804 15,466 3.20%
-
Net Worth 29,942 18,492 20,638 21,178 28,969 38,338 38,471 -4.08%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 29,942 18,492 20,638 21,178 28,969 38,338 38,471 -4.08%
NOSH 57,626 44,550 44,318 44,586 44,568 44,579 40,496 6.05%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 22.30% -11.70% 0.81% -9.15% 0.00% 0.00% 0.00% -
ROE 17.92% -13.39% 0.94% -9.68% -11.75% -6.22% -18.46% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 41.75 47.50 54.51 50.25 41.61 44.42 38.19 1.49%
EPS 9.31 -5.56 0.44 -4.60 -7.64 -5.35 -17.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5196 0.4151 0.4657 0.475 0.65 0.86 0.95 -9.56%
Adjusted Per Share Value based on latest NOSH - 44,710
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 38.84 34.17 39.01 36.17 29.94 31.97 24.97 7.63%
EPS 8.66 -4.00 0.31 -3.31 -5.50 -3.85 -11.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4834 0.2986 0.3332 0.3419 0.4677 0.619 0.6211 -4.08%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.53 0.62 0.75 0.75 0.96 1.00 1.81 -
P/RPS 1.27 1.31 1.38 1.49 2.31 2.25 4.74 -19.70%
P/EPS 5.69 -11.15 170.45 -16.30 -12.57 -18.69 -10.32 -
EY 17.57 -8.97 0.59 -6.13 -7.96 -5.35 -9.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.49 1.61 1.58 1.48 1.16 1.91 -9.92%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 17/08/04 28/08/03 29/08/02 27/08/01 29/08/00 -
Price 0.48 0.59 0.75 0.75 0.93 1.02 2.48 -
P/RPS 1.15 1.24 1.38 1.49 2.24 2.30 6.49 -25.04%
P/EPS 5.16 -10.61 170.45 -16.30 -12.17 -19.07 -14.14 -
EY 19.40 -9.42 0.59 -6.13 -8.22 -5.25 -7.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.42 1.61 1.58 1.43 1.19 2.61 -15.94%

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