[KAMDAR] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1.11%
YoY- 23.26%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 893 7,118 10,690 14,786 19,224 16,615 15,565 -85.20%
PBT -14,755 -13,138 -13,139 -29,702 -30,051 -54,210 -54,340 -58.16%
Tax 0 0 39 128 145 26,821 29,306 -
NP -14,755 -13,138 -13,100 -29,574 -29,906 -27,389 -25,034 -29.77%
-
NP to SH -14,755 -13,138 -13,100 -29,574 -29,906 -54,040 -54,132 -58.06%
-
Tax Rate - - - - - - - -
Total Cost 15,648 20,256 23,790 44,360 49,130 44,004 40,599 -47.13%
-
Net Worth -111,540 -101,866 -106,088 -103,744 -101,116 -98,878 -96,560 10.12%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth -111,540 -101,866 -106,088 -103,744 -101,116 -98,878 -96,560 10.12%
NOSH 15,600 15,599 15,601 15,600 15,604 15,596 15,599 0.00%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -1,652.30% -184.57% -122.54% -200.01% -155.57% -164.85% -160.84% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 5.72 45.63 68.52 94.78 123.20 106.53 99.78 -85.21%
EPS -94.58 -84.22 -83.97 -189.57 -191.65 -346.50 -347.01 -58.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -7.15 -6.53 -6.80 -6.65 -6.48 -6.34 -6.19 10.11%
Adjusted Per Share Value based on latest NOSH - 15,600
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 0.45 3.60 5.40 7.47 9.71 8.39 7.86 -85.22%
EPS -7.45 -6.64 -6.62 -14.94 -15.10 -27.29 -27.34 -58.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5634 -0.5145 -0.5358 -0.524 -0.5107 -0.4994 -0.4877 10.12%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 31/05/02 29/03/02 31/12/01 -
Price 1.70 1.70 1.70 1.72 1.70 1.70 1.70 -
P/RPS 29.70 3.73 2.48 1.81 1.38 1.60 1.70 576.83%
P/EPS -1.80 -2.02 -2.02 -0.91 -0.89 -0.49 -0.49 138.64%
EY -55.64 -49.54 -49.39 -110.21 -112.74 -203.82 -204.12 -58.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 28/08/03 30/05/03 28/02/03 29/11/02 30/08/02 30/05/02 28/02/02 -
Price 1.70 1.70 1.70 1.72 1.70 1.70 1.70 -
P/RPS 29.70 3.73 2.48 1.81 1.38 1.60 1.70 576.83%
P/EPS -1.80 -2.02 -2.02 -0.91 -0.89 -0.49 -0.49 138.64%
EY -55.64 -49.54 -49.39 -110.21 -112.74 -203.82 -204.12 -58.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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