[KAMDAR] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -169.48%
YoY- -9.72%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 29,332 168,646 112,313 64,263 30,099 178,876 115,863 -60.01%
PBT -857 9,951 1,694 -4,504 -1,526 12,452 770 -
Tax 0 -5,141 -2,365 -1,298 0 -7,830 -2,435 -
NP -857 4,810 -671 -5,802 -1,526 4,622 -1,665 -35.79%
-
NP to SH -1,622 4,810 -671 -5,802 -2,153 4,622 -1,665 -1.73%
-
Tax Rate - 51.66% 139.61% - - 62.88% 316.23% -
Total Cost 30,189 163,836 112,984 70,065 31,625 174,254 117,528 -59.62%
-
Net Worth 135,795 137,440 132,933 127,391 134,719 136,868 130,195 2.84%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 6,304 6,330 6,306 - - - -
Div Payout % - 131.07% 0.00% 0.00% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 135,795 137,440 132,933 127,391 134,719 136,868 130,195 2.84%
NOSH 125,736 126,092 126,603 126,130 125,906 125,567 125,187 0.29%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -2.92% 2.85% -0.60% -9.03% -5.07% 2.58% -1.44% -
ROE -1.19% 3.50% -0.50% -4.55% -1.60% 3.38% -1.28% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 23.33 133.75 88.71 50.95 23.91 142.45 92.55 -60.12%
EPS -1.29 3.89 -0.53 -4.60 -1.71 3.68 -1.33 -2.01%
DPS 0.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.08 1.09 1.05 1.01 1.07 1.09 1.04 2.55%
Adjusted Per Share Value based on latest NOSH - 125,827
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 14.81 85.18 56.73 32.46 15.20 90.35 58.52 -60.02%
EPS -0.82 2.43 -0.34 -2.93 -1.09 2.33 -0.84 -1.59%
DPS 0.00 3.18 3.20 3.19 0.00 0.00 0.00 -
NAPS 0.6859 0.6942 0.6714 0.6434 0.6804 0.6913 0.6576 2.85%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.41 0.42 0.40 0.52 0.99 1.25 1.16 -
P/RPS 1.76 0.31 0.45 1.02 4.14 0.88 1.25 25.64%
P/EPS -31.78 11.01 -75.47 -11.30 -57.89 33.96 -87.22 -49.01%
EY -3.15 9.08 -1.32 -8.85 -1.73 2.94 -1.15 95.88%
DY 0.00 11.90 12.50 9.62 0.00 0.00 0.00 -
P/NAPS 0.38 0.39 0.38 0.51 0.93 1.15 1.12 -51.38%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 -
Price 0.47 0.40 0.42 0.43 0.66 1.08 1.22 -
P/RPS 2.01 0.30 0.47 0.84 2.76 0.76 1.32 32.39%
P/EPS -36.43 10.49 -79.25 -9.35 -38.60 29.34 -91.73 -46.00%
EY -2.74 9.54 -1.26 -10.70 -2.59 3.41 -1.09 84.98%
DY 0.00 12.50 11.90 11.63 0.00 0.00 0.00 -
P/NAPS 0.44 0.37 0.40 0.43 0.62 0.99 1.17 -47.93%

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