[KAMDAR] YoY Annual (Unaudited) Result on 31-Dec-2003 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 168,646 178,876 184,005 0 10,690 15,575 15,974 48.08%
PBT 9,951 12,452 26,040 0 -13,101 -56,560 -11,307 -
Tax -5,141 -7,830 -9,464 0 39 100 11,307 -
NP 4,810 4,622 16,576 0 -13,062 -56,460 0 -
-
NP to SH 4,810 4,622 16,576 0 -13,062 -56,460 -11,195 -
-
Tax Rate 51.66% 62.88% 36.34% - - - - -
Total Cost 163,836 174,254 167,429 0 23,752 72,035 15,974 47.37%
-
Net Worth 137,440 136,868 130,666 0 -106,078 -96,562 -42,447 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 6,304 - - - - - - -
Div Payout % 131.07% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 137,440 136,868 130,666 0 -106,078 -96,562 -42,447 -
NOSH 126,092 125,567 124,444 15,600 15,599 15,599 15,548 41.72%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 2.85% 2.58% 9.01% 0.00% -122.19% -362.50% 0.00% -
ROE 3.50% 3.38% 12.69% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 133.75 142.45 147.86 0.00 68.53 99.84 102.74 4.49%
EPS 3.89 3.68 13.32 0.00 -83.73 -361.92 -72.00 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.09 1.05 0.00 -6.80 -6.19 -2.73 -
Adjusted Per Share Value based on latest NOSH - 15,603
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 85.11 90.27 92.86 0.00 5.39 7.86 8.06 48.09%
EPS 2.43 2.33 8.36 0.00 -6.59 -28.49 -5.65 -
DPS 3.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6936 0.6907 0.6594 0.00 -0.5353 -0.4873 -0.2142 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 21/12/00 -
Price 0.42 1.25 1.70 1.70 1.70 1.70 1.70 -
P/RPS 0.31 0.88 1.15 0.00 2.48 1.70 1.65 -24.31%
P/EPS 11.01 33.96 12.76 0.00 -2.03 -0.47 -2.36 -
EY 9.08 2.94 7.84 0.00 -49.25 -212.90 -42.35 -
DY 11.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.15 1.62 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 01/04/05 27/02/04 30/05/03 28/02/02 28/02/01 -
Price 0.40 1.08 1.23 1.70 1.70 1.70 1.70 -
P/RPS 0.30 0.76 0.83 0.00 2.48 1.70 1.65 -24.72%
P/EPS 10.49 29.34 9.23 0.00 -2.03 -0.47 -2.36 -
EY 9.54 3.41 10.83 0.00 -49.25 -212.90 -42.35 -
DY 12.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.99 1.17 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