[KAMDAR] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
01-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ--%
YoY- 192.6%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 183,090 133,665 97,601 67,238 0 0 0 -
PBT 11,825 7,036 7,994 11,056 0 908 -3,226 -
Tax -8,288 -7,122 -6,463 -5,853 0 0 0 -
NP 3,537 -86 1,531 5,203 0 908 -3,226 -
-
NP to SH 3,537 -86 1,531 5,203 0 908 -3,226 -
-
Tax Rate 70.09% 101.22% 80.85% 52.94% - 0.00% - -
Total Cost 179,553 133,751 96,070 62,035 0 -908 3,226 1354.19%
-
Net Worth 130,830 127,591 126,964 130,697 0 0 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 130,830 127,591 126,964 130,697 0 0 0 -
NOSH 125,798 126,328 124,474 124,473 15,593 15,499 15,614 301.37%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.93% -0.06% 1.57% 7.74% 0.00% 0.00% 0.00% -
ROE 2.70% -0.07% 1.21% 3.98% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 145.54 105.81 78.41 54.02 0.00 0.00 0.00 -
EPS 2.81 -0.07 1.23 4.18 0.00 5.86 -20.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.01 1.02 1.05 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 124,473
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 92.39 67.45 49.25 33.93 0.00 0.00 0.00 -
EPS 1.78 -0.04 0.77 2.63 0.00 0.46 -1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6602 0.6439 0.6407 0.6595 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.16 1.23 1.23 1.70 1.70 1.70 1.70 -
P/RPS 0.80 1.16 1.57 3.15 0.00 0.00 0.00 -
P/EPS 41.26 -1,806.79 100.00 40.67 0.00 29.02 -8.23 -
EY 2.42 -0.06 1.00 2.46 0.00 3.45 -12.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.22 1.21 1.62 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 02/09/05 02/06/05 01/04/05 23/11/04 10/09/04 28/05/04 -
Price 1.22 1.19 1.21 1.23 1.70 1.70 1.70 -
P/RPS 0.84 1.12 1.54 2.28 0.00 0.00 0.00 -
P/EPS 43.39 -1,748.03 98.38 29.43 0.00 29.02 -8.23 -
EY 2.30 -0.06 1.02 3.40 0.00 3.45 -12.15 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.18 1.19 1.17 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