[KAMDAR] QoQ TTM 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- 4212.79%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 176,701 178,601 178,865 183,090 133,665 97,601 67,238 90.77%
PBT 11,967 13,987 12,451 11,825 7,036 7,994 11,056 5.43%
Tax -7,232 -7,220 -7,830 -8,288 -7,122 -6,463 -5,853 15.19%
NP 4,735 6,767 4,621 3,537 -86 1,531 5,203 -6.10%
-
NP to SH 4,108 6,140 4,621 3,537 -86 1,531 5,203 -14.61%
-
Tax Rate 60.43% 51.62% 62.89% 70.09% 101.22% 80.85% 52.94% -
Total Cost 171,966 171,834 174,244 179,553 133,751 96,070 62,035 97.70%
-
Net Worth 127,085 134,719 125,892 130,830 127,591 126,964 130,697 -1.85%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div 6,291 - - - - - - -
Div Payout % 153.15% - - - - - - -
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 127,085 134,719 125,892 130,830 127,591 126,964 130,697 -1.85%
NOSH 125,827 125,906 125,892 125,798 126,328 124,474 124,473 0.72%
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 2.68% 3.79% 2.58% 1.93% -0.06% 1.57% 7.74% -
ROE 3.23% 4.56% 3.67% 2.70% -0.07% 1.21% 3.98% -
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 140.43 141.85 142.08 145.54 105.81 78.41 54.02 89.39%
EPS 3.26 4.88 3.67 2.81 -0.07 1.23 4.18 -15.31%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.07 1.00 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 89.25 90.21 90.34 92.47 67.51 49.30 33.96 90.77%
EPS 2.07 3.10 2.33 1.79 -0.04 0.77 2.63 -14.79%
DPS 3.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6419 0.6804 0.6359 0.6608 0.6444 0.6413 0.6601 -1.85%
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 0.37 0.70 0.88 0.80 1.16 1.57 3.15 -76.10%
P/EPS 15.93 20.30 34.05 41.26 -1,806.79 100.00 40.67 -46.55%
EY 6.28 4.93 2.94 2.42 -0.06 1.00 2.46 87.10%
DY 9.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.93 1.25 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 0.31 0.47 0.76 0.84 1.12 1.54 2.28 -73.65%
P/EPS 13.17 13.53 29.42 43.39 -1,748.03 98.38 29.43 -41.58%
EY 7.59 7.39 3.40 2.30 -0.06 1.02 3.40 71.05%
DY 11.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.62 1.08 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