[KAMDAR] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 308.2%
YoY- -72.12%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 149,750 128,526 120,396 178,876 154,484 132,876 121,452 14.97%
PBT 2,258 -9,008 -6,104 12,452 1,026 -8,038 -12,248 -
Tax -3,153 -2,596 0 -7,830 -3,246 -2,538 -2,440 18.61%
NP -894 -11,604 -6,104 4,622 -2,220 -10,576 -14,688 -84.50%
-
NP to SH -894 -11,604 -8,612 4,622 -2,220 -10,576 -14,688 -84.50%
-
Tax Rate 139.64% - - 62.88% 316.37% - - -
Total Cost 150,645 140,130 126,500 174,254 156,704 143,452 136,140 6.97%
-
Net Worth 132,933 127,391 134,719 136,868 130,195 126,561 126,964 3.10%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 8,440 12,613 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 132,933 127,391 134,719 136,868 130,195 126,561 126,964 3.10%
NOSH 126,603 126,130 125,906 125,567 125,187 125,308 124,474 1.13%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -0.60% -9.03% -5.07% 2.58% -1.44% -7.96% -12.09% -
ROE -0.67% -9.11% -6.39% 3.38% -1.71% -8.36% -11.57% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 118.28 101.90 95.62 142.45 123.40 106.04 97.57 13.67%
EPS -0.71 -9.20 -6.84 3.68 -1.77 -8.44 -11.80 -84.61%
DPS 6.67 10.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.01 1.07 1.09 1.04 1.01 1.02 1.94%
Adjusted Per Share Value based on latest NOSH - 125,892
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 75.64 64.92 60.81 90.35 78.03 67.11 61.34 14.97%
EPS -0.45 -5.86 -4.35 2.33 -1.12 -5.34 -7.42 -84.53%
DPS 4.26 6.37 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6714 0.6434 0.6804 0.6913 0.6576 0.6392 0.6413 3.10%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.40 0.52 0.99 1.25 1.16 1.23 1.23 -
P/RPS 0.34 0.51 1.04 0.88 0.94 1.16 1.26 -58.20%
P/EPS -56.60 -5.65 -14.47 33.96 -65.41 -14.57 -10.42 208.68%
EY -1.77 -17.69 -6.91 2.94 -1.53 -6.86 -9.59 -67.54%
DY 16.67 19.23 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.51 0.93 1.15 1.12 1.22 1.21 -53.76%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 02/09/05 02/06/05 -
Price 0.42 0.43 0.66 1.08 1.22 1.19 1.21 -
P/RPS 0.36 0.42 0.69 0.76 0.99 1.12 1.24 -56.12%
P/EPS -59.43 -4.67 -9.65 29.34 -68.80 -14.10 -10.25 222.39%
EY -1.68 -21.40 -10.36 3.41 -1.45 -7.09 -9.75 -69.00%
DY 15.87 23.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.43 0.62 0.99 1.17 1.18 1.19 -51.62%

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