[KAMDAR] YoY Annual (Unaudited) Result on 31-Dec-2002 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
YoY- 74.7%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 184,005 0 10,690 10,690 15,575 15,974 26,234 -2.53%
PBT 26,040 0 -13,101 -13,101 -56,560 -11,307 -16,743 -
Tax -9,464 0 39 39 100 11,307 16,743 -
NP 16,576 0 -13,062 -13,062 -56,460 0 0 -100.00%
-
NP to SH 16,576 0 -13,062 -13,062 -56,460 -11,195 -16,632 -
-
Tax Rate 36.34% - - - - - - -
Total Cost 167,429 0 23,752 23,752 72,035 15,974 26,234 -2.44%
-
Net Worth 130,666 0 -106,078 -106,078 -96,562 -42,447 -29,999 -
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 130,666 0 -106,078 -106,078 -96,562 -42,447 -29,999 -
NOSH 124,444 15,600 15,599 15,599 15,599 15,548 15,543 -2.16%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 9.01% 0.00% -122.19% -122.19% -362.50% 0.00% 0.00% -
ROE 12.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 147.86 0.00 68.53 68.53 99.84 102.74 168.77 -0.38%
EPS 13.32 0.00 -83.73 -83.73 -361.92 -72.00 -107.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.00 -6.80 -6.80 -6.19 -2.73 -1.93 -
Adjusted Per Share Value based on latest NOSH - 15,601
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 92.94 0.00 5.40 5.40 7.87 8.07 13.25 -2.53%
EPS 8.37 0.00 -6.60 -6.60 -28.52 -5.65 -8.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.00 -0.5358 -0.5358 -0.4877 -0.2144 -0.1515 -
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/02 31/12/01 21/12/00 - -
Price 1.70 1.70 1.70 1.70 1.70 1.70 0.00 -
P/RPS 1.15 0.00 2.48 2.48 1.70 1.65 0.00 0.38%
P/EPS 12.76 0.00 -2.03 -2.03 -0.47 -2.36 0.00 -
EY 7.84 0.00 -49.25 -49.25 -212.90 -42.35 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 01/04/05 27/02/04 30/05/03 30/05/03 28/02/02 28/02/01 10/04/00 -
Price 1.23 1.70 1.70 1.70 1.70 1.70 1.70 -
P/RPS 0.83 0.00 2.48 2.48 1.70 1.65 1.01 0.72%
P/EPS 9.23 0.00 -2.03 -2.03 -0.47 -2.36 -1.59 -
EY 10.83 0.00 -49.25 -49.25 -212.90 -42.35 -62.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%

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