[KIALIM] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[KIALIM] KIA LIM BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 57.64%
YoY- 87.51%
Quarter Report
Latest QR
Upcoming QR
KIALIM's Result
KIALIM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 52,325 43,413 48,274 52,598 33,728 35,484 40,226 4.47%
PBT 4,290 -11,634 -185 -1,132 -9,068 -3,353 -8,186 -
Tax 0 0 0 -1 -3 2,000 8,186 -
NP 4,290 -11,634 -185 -1,133 -9,071 -1,353 0 -
-
NP to SH 4,290 -11,634 -185 -1,133 -9,071 -3,361 -8,382 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 48,035 55,047 48,459 53,731 42,799 36,837 40,226 2.99%
-
Net Worth 30,933 22,451 20,411 21,124 21,692 30,730 39,917 -4.15%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 30,933 22,451 20,411 21,124 21,692 30,730 39,917 -4.15%
NOSH 62,962 53,203 44,566 45,714 44,542 44,537 44,352 6.01%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 8.20% -26.80% -0.38% -2.15% -26.89% -3.81% 0.00% -
ROE 13.87% -51.82% -0.91% -5.36% -41.82% -10.94% -21.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 83.10 81.60 108.32 115.06 75.72 79.67 90.70 -1.44%
EPS 6.81 -21.87 -0.42 -2.48 -20.36 -7.55 -18.90 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4913 0.422 0.458 0.4621 0.487 0.69 0.90 -9.59%
Adjusted Per Share Value based on latest NOSH - 45,714
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 84.48 70.09 77.94 84.92 54.45 57.29 64.95 4.47%
EPS 6.93 -18.78 -0.30 -1.83 -14.65 -5.43 -13.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4994 0.3625 0.3295 0.3411 0.3502 0.4962 0.6445 -4.16%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.41 0.44 0.62 0.75 0.74 1.20 1.07 -
P/RPS 0.49 0.54 0.57 0.65 0.98 1.51 1.18 -13.61%
P/EPS 6.02 -2.01 -149.36 -30.26 -3.63 -15.90 -5.66 -
EY 16.62 -49.70 -0.67 -3.30 -27.52 -6.29 -17.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 1.04 1.35 1.62 1.52 1.74 1.19 -5.82%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/05/07 25/05/06 27/05/05 26/05/04 29/05/03 15/05/02 29/05/01 -
Price 0.40 0.55 0.60 0.73 0.80 1.06 1.02 -
P/RPS 0.48 0.67 0.55 0.63 1.06 1.33 1.12 -13.16%
P/EPS 5.87 -2.52 -144.54 -29.45 -3.93 -14.05 -5.40 -
EY 17.03 -39.76 -0.69 -3.40 -25.46 -7.12 -18.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 1.30 1.31 1.58 1.64 1.54 1.13 -5.39%

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