[KAMDAR] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 92.29%
YoY- 59.7%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 132,112 117,328 168,646 149,750 128,526 120,396 178,876 -18.33%
PBT -3,856 -3,428 9,951 2,258 -9,008 -6,104 12,452 -
Tax -3,194 0 -5,141 -3,153 -2,596 0 -7,830 -45.08%
NP -7,050 -3,428 4,810 -894 -11,604 -6,104 4,622 -
-
NP to SH -7,050 -6,488 4,810 -894 -11,604 -8,612 4,622 -
-
Tax Rate - - 51.66% 139.64% - - 62.88% -
Total Cost 139,162 120,756 163,836 150,645 140,130 126,500 174,254 -13.95%
-
Net Worth 132,187 135,795 137,440 132,933 127,391 134,719 136,868 -2.29%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 10,071 - 6,304 8,440 12,613 - - -
Div Payout % 0.00% - 131.07% 0.00% 0.00% - - -
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 132,187 135,795 137,440 132,933 127,391 134,719 136,868 -2.29%
NOSH 125,892 125,736 126,092 126,603 126,130 125,906 125,567 0.17%
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 -5.34% -2.92% 2.85% -0.60% -9.03% -5.07% 2.58% -
ROE -5.33% -4.78% 3.50% -0.67% -9.11% -6.39% 3.38% -
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 104.94 93.31 133.75 118.28 101.90 95.62 142.45 -18.47%
EPS -5.60 -5.16 3.89 -0.71 -9.20 -6.84 3.68 -
DPS 8.00 0.00 5.00 6.67 10.00 0.00 0.00 -
NAPS 1.05 1.08 1.09 1.05 1.01 1.07 1.09 -2.46%
Adjusted Per Share Value based on latest NOSH - 125,759
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 66.67 59.21 85.11 75.57 64.86 60.76 90.27 -18.33%
EPS -3.56 -3.27 2.43 -0.45 -5.86 -4.35 2.33 -
DPS 5.08 0.00 3.18 4.26 6.37 0.00 0.00 -
NAPS 0.6671 0.6853 0.6936 0.6708 0.6429 0.6798 0.6907 -2.29%
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 0.56 0.41 0.42 0.40 0.52 0.99 1.25 -
P/RPS 0.53 0.44 0.31 0.34 0.51 1.04 0.88 -28.74%
P/EPS -10.00 -7.95 11.01 -56.60 -5.65 -14.47 33.96 -
EY -10.00 -12.59 9.08 -1.77 -17.69 -6.91 2.94 -
DY 14.29 0.00 11.90 16.67 19.23 0.00 0.00 -
P/NAPS 0.53 0.38 0.39 0.38 0.51 0.93 1.15 -40.41%
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 30/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.50 0.47 0.40 0.42 0.43 0.66 1.08 -
P/RPS 0.48 0.50 0.30 0.36 0.42 0.69 0.76 -26.44%
P/EPS -8.93 -9.11 10.49 -59.43 -4.67 -9.65 29.34 -
EY -11.20 -10.98 9.54 -1.68 -21.40 -10.36 3.41 -
DY 16.00 0.00 12.50 15.87 23.26 0.00 0.00 -
P/NAPS 0.48 0.44 0.37 0.40 0.43 0.62 0.99 -38.36%

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