[KAMDAR] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 816.84%
YoY- 4.07%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 122,380 66,056 29,332 168,646 112,313 64,263 30,099 154.52%
PBT 5,967 -1,928 -857 9,951 1,694 -4,504 -1,526 -
Tax -3,117 -1,597 0 -5,141 -2,365 -1,298 0 -
NP 2,850 -3,525 -857 4,810 -671 -5,802 -1,526 -
-
NP to SH 2,850 -3,525 -1,622 4,810 -671 -5,802 -2,153 -
-
Tax Rate 52.24% - - 51.66% 139.61% - - -
Total Cost 119,530 69,581 30,189 163,836 112,984 70,065 31,625 142.44%
-
Net Worth 138,716 132,187 135,795 137,440 132,933 127,391 134,719 1.96%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,044 5,035 - 6,304 6,330 6,306 - -
Div Payout % 176.99% 0.00% - 131.07% 0.00% 0.00% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 138,716 132,187 135,795 137,440 132,933 127,391 134,719 1.96%
NOSH 126,106 125,892 125,736 126,092 126,603 126,130 125,906 0.10%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.33% -5.34% -2.92% 2.85% -0.60% -9.03% -5.07% -
ROE 2.05% -2.67% -1.19% 3.50% -0.50% -4.55% -1.60% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 97.05 52.47 23.33 133.75 88.71 50.95 23.91 154.23%
EPS 2.26 -2.80 -1.29 3.89 -0.53 -4.60 -1.71 -
DPS 4.00 4.00 0.00 5.00 5.00 5.00 0.00 -
NAPS 1.10 1.05 1.08 1.09 1.05 1.01 1.07 1.85%
Adjusted Per Share Value based on latest NOSH - 125,869
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 61.76 33.33 14.80 85.11 56.68 32.43 15.19 154.52%
EPS 1.44 -1.78 -0.82 2.43 -0.34 -2.93 -1.09 -
DPS 2.55 2.54 0.00 3.18 3.19 3.18 0.00 -
NAPS 0.70 0.6671 0.6853 0.6936 0.6708 0.6429 0.6798 1.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.48 0.56 0.41 0.42 0.40 0.52 0.99 -
P/RPS 0.49 1.07 1.76 0.31 0.45 1.02 4.14 -75.86%
P/EPS 21.24 -20.00 -31.78 11.01 -75.47 -11.30 -57.89 -
EY 4.71 -5.00 -3.15 9.08 -1.32 -8.85 -1.73 -
DY 8.33 7.14 0.00 11.90 12.50 9.62 0.00 -
P/NAPS 0.44 0.53 0.38 0.39 0.38 0.51 0.93 -39.25%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 30/08/07 30/05/07 28/02/07 30/11/06 30/08/06 31/05/06 -
Price 0.50 0.50 0.47 0.40 0.42 0.43 0.66 -
P/RPS 0.52 0.95 2.01 0.30 0.47 0.84 2.76 -67.10%
P/EPS 22.12 -17.86 -36.43 10.49 -79.25 -9.35 -38.60 -
EY 4.52 -5.60 -2.74 9.54 -1.26 -10.70 -2.59 -
DY 8.00 8.00 0.00 12.50 11.90 11.63 0.00 -
P/NAPS 0.45 0.48 0.44 0.37 0.40 0.43 0.62 -19.22%

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