[KAMDAR] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -146.58%
YoY- 41.37%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 168,646 112,313 64,263 30,099 178,876 115,863 66,438 85.76%
PBT 9,951 1,694 -4,504 -1,526 12,452 770 -4,019 -
Tax -5,141 -2,365 -1,298 0 -7,830 -2,435 -1,269 153.48%
NP 4,810 -671 -5,802 -1,526 4,622 -1,665 -5,288 -
-
NP to SH 4,810 -671 -5,802 -2,153 4,622 -1,665 -5,288 -
-
Tax Rate 51.66% 139.61% - - 62.88% 316.23% - -
Total Cost 163,836 112,984 70,065 31,625 174,254 117,528 71,726 73.18%
-
Net Worth 137,440 132,933 127,391 134,719 136,868 130,195 126,561 5.63%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 6,304 6,330 6,306 - - - - -
Div Payout % 131.07% 0.00% 0.00% - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 137,440 132,933 127,391 134,719 136,868 130,195 126,561 5.63%
NOSH 126,092 126,603 126,130 125,906 125,567 125,187 125,308 0.41%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.85% -0.60% -9.03% -5.07% 2.58% -1.44% -7.96% -
ROE 3.50% -0.50% -4.55% -1.60% 3.38% -1.28% -4.18% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 133.75 88.71 50.95 23.91 142.45 92.55 53.02 84.99%
EPS 3.89 -0.53 -4.60 -1.71 3.68 -1.33 -4.22 -
DPS 5.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.05 1.01 1.07 1.09 1.04 1.01 5.19%
Adjusted Per Share Value based on latest NOSH - 125,906
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 85.11 56.68 32.43 15.19 90.27 58.47 33.53 85.76%
EPS 2.43 -0.34 -2.93 -1.09 2.33 -0.84 -2.67 -
DPS 3.18 3.19 3.18 0.00 0.00 0.00 0.00 -
NAPS 0.6936 0.6708 0.6429 0.6798 0.6907 0.657 0.6387 5.63%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.42 0.40 0.52 0.99 1.25 1.16 1.23 -
P/RPS 0.31 0.45 1.02 4.14 0.88 1.25 2.32 -73.76%
P/EPS 11.01 -75.47 -11.30 -57.89 33.96 -87.22 -29.15 -
EY 9.08 -1.32 -8.85 -1.73 2.94 -1.15 -3.43 -
DY 11.90 12.50 9.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.38 0.51 0.93 1.15 1.12 1.22 -53.15%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 30/11/05 02/09/05 -
Price 0.40 0.42 0.43 0.66 1.08 1.22 1.19 -
P/RPS 0.30 0.47 0.84 2.76 0.76 1.32 2.24 -73.72%
P/EPS 10.49 -79.25 -9.35 -38.60 29.34 -91.73 -28.20 -
EY 9.54 -1.26 -10.70 -2.59 3.41 -1.09 -3.55 -
DY 12.50 11.90 11.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.40 0.43 0.62 0.99 1.17 1.18 -53.74%

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