[KAMDAR] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 308.2%
YoY- -72.12%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 182,417 177,443 168,646 178,876 184,005 0 10,690 60.38%
PBT 15,053 13,352 9,951 12,452 26,040 0 -13,101 -
Tax -6,571 -5,433 -5,141 -7,830 -9,464 0 39 -
NP 8,482 7,919 4,810 4,622 16,576 0 -13,062 -
-
NP to SH 8,482 7,919 4,810 4,622 16,576 0 -13,062 -
-
Tax Rate 43.65% 40.69% 51.66% 62.88% 36.34% - - -
Total Cost 173,935 169,524 163,836 174,254 167,429 0 23,752 39.31%
-
Net Worth 151,539 143,859 137,440 136,868 130,666 0 -106,076 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - 5,047 6,304 - - - - -
Div Payout % - 63.74% 131.07% - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 151,539 143,859 137,440 136,868 130,666 0 -106,076 -
NOSH 126,283 126,192 126,092 125,567 124,444 15,600 15,599 41.65%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.65% 4.46% 2.85% 2.58% 9.01% 0.00% -122.19% -
ROE 5.60% 5.50% 3.50% 3.38% 12.69% 0.00% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 144.45 140.61 133.75 142.45 147.86 0.00 68.53 13.22%
EPS 6.70 6.30 3.89 3.68 13.32 0.00 -83.73 -
DPS 0.00 4.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.14 1.09 1.09 1.05 0.00 -6.80 -
Adjusted Per Share Value based on latest NOSH - 125,892
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 92.05 89.54 85.11 90.27 92.86 0.00 5.39 60.40%
EPS 4.28 4.00 2.43 2.33 8.36 0.00 -6.59 -
DPS 0.00 2.55 3.18 0.00 0.00 0.00 0.00 -
NAPS 0.7647 0.726 0.6936 0.6907 0.6594 0.00 -0.5353 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.33 0.53 0.42 1.25 1.70 1.70 1.70 -
P/RPS 0.23 0.38 0.31 0.88 1.15 0.00 2.48 -32.69%
P/EPS 4.91 8.45 11.01 33.96 12.76 0.00 -2.03 -
EY 20.35 11.84 9.08 2.94 7.84 0.00 -49.26 -
DY 0.00 7.55 11.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.46 0.39 1.15 1.62 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 01/04/05 27/02/04 28/02/03 -
Price 0.31 0.40 0.40 1.08 1.23 1.70 1.70 -
P/RPS 0.21 0.28 0.30 0.76 0.83 0.00 2.48 -33.70%
P/EPS 4.62 6.37 10.49 29.34 9.23 0.00 -2.03 -
EY 21.67 15.69 9.54 3.41 10.83 0.00 -49.26 -
DY 0.00 10.00 12.50 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.35 0.37 0.99 1.17 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