[KAMDAR] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 68.51%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 64,263 30,099 178,876 115,863 66,438 30,363 184,005 -50.50%
PBT -4,504 -1,526 12,452 770 -4,019 -3,062 26,040 -
Tax -1,298 0 -7,830 -2,435 -1,269 -610 -9,464 -73.50%
NP -5,802 -1,526 4,622 -1,665 -5,288 -3,672 16,576 -
-
NP to SH -5,802 -2,153 4,622 -1,665 -5,288 -3,672 16,576 -
-
Tax Rate - - 62.88% 316.23% - - 36.34% -
Total Cost 70,065 31,625 174,254 117,528 71,726 34,035 167,429 -44.14%
-
Net Worth 127,391 134,719 136,868 130,195 126,561 126,964 130,666 -1.68%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 6,306 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 127,391 134,719 136,868 130,195 126,561 126,964 130,666 -1.68%
NOSH 126,130 125,906 125,567 125,187 125,308 124,474 124,444 0.90%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -9.03% -5.07% 2.58% -1.44% -7.96% -12.09% 9.01% -
ROE -4.55% -1.60% 3.38% -1.28% -4.18% -2.89% 12.69% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 50.95 23.91 142.45 92.55 53.02 24.39 147.86 -50.94%
EPS -4.60 -1.71 3.68 -1.33 -4.22 -2.95 13.32 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.07 1.09 1.04 1.01 1.02 1.05 -2.56%
Adjusted Per Share Value based on latest NOSH - 125,798
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 32.43 15.19 90.27 58.47 33.53 15.32 92.86 -50.50%
EPS -2.93 -1.09 2.33 -0.84 -2.67 -1.85 8.36 -
DPS 3.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6429 0.6798 0.6907 0.657 0.6387 0.6407 0.6594 -1.67%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.52 0.99 1.25 1.16 1.23 1.23 1.70 -
P/RPS 1.02 4.14 0.88 1.25 2.32 5.04 1.15 -7.70%
P/EPS -11.30 -57.89 33.96 -87.22 -29.15 -41.69 12.76 -
EY -8.85 -1.73 2.94 -1.15 -3.43 -2.40 7.84 -
DY 9.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.93 1.15 1.12 1.22 1.21 1.62 -53.82%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 31/05/06 28/02/06 30/11/05 02/09/05 02/06/05 01/04/05 -
Price 0.43 0.66 1.08 1.22 1.19 1.21 1.23 -
P/RPS 0.84 2.76 0.76 1.32 2.24 4.96 0.83 0.80%
P/EPS -9.35 -38.60 29.34 -91.73 -28.20 -41.02 9.23 -
EY -10.70 -2.59 3.41 -1.09 -3.55 -2.44 10.83 -
DY 11.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.62 0.99 1.17 1.18 1.19 1.17 -48.78%

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