[KAMDAR] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 117,328 120,396 121,452 0 711 17,132 12,932 44.39%
PBT -3,428 -6,104 -12,248 0 -2,393 -9,576 -10,096 -16.46%
Tax 0 0 -2,440 0 0 156 10,096 -
NP -3,428 -6,104 -14,688 0 -2,393 -9,420 0 -
-
NP to SH -6,488 -8,612 -14,688 0 -2,393 -9,420 -9,788 -6.62%
-
Tax Rate - - - - - - - -
Total Cost 120,756 126,500 136,140 0 3,104 26,552 12,932 45.08%
-
Net Worth 135,795 134,719 126,964 0 -107,638 -98,878 -46,007 -
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 135,795 134,719 126,964 0 -107,638 -98,878 -46,007 -
NOSH 125,736 125,906 124,474 15,614 15,599 15,596 15,595 41.58%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -2.92% -5.07% -12.09% 0.00% -336.57% -54.98% 0.00% -
ROE -4.78% -6.39% -11.57% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 93.31 95.62 97.57 0.00 4.56 109.85 82.92 1.98%
EPS -5.16 -6.84 -11.80 0.00 -15.34 -60.40 -62.76 -34.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.08 1.07 1.02 0.00 -6.90 -6.34 -2.95 -
Adjusted Per Share Value based on latest NOSH - 15,614
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 59.21 60.76 61.29 0.00 0.36 8.65 6.53 44.38%
EPS -3.27 -4.35 -7.41 0.00 -1.21 -4.75 -4.94 -6.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6853 0.6798 0.6407 0.00 -0.5432 -0.499 -0.2322 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 0.41 0.99 1.23 1.70 1.70 1.70 1.70 -
P/RPS 0.44 1.04 1.26 0.00 37.30 1.55 2.05 -22.61%
P/EPS -7.95 -14.47 -10.42 0.00 -11.08 -2.81 -2.71 19.63%
EY -12.59 -6.91 -9.59 0.00 -9.02 -35.53 -36.92 -16.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.93 1.21 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/07 31/05/06 02/06/05 28/05/04 30/05/03 30/05/02 19/07/01 -
Price 0.47 0.66 1.21 1.70 1.70 1.70 1.70 -
P/RPS 0.50 0.69 1.24 0.00 37.30 1.55 2.05 -20.94%
P/EPS -9.11 -9.65 -10.25 0.00 -11.08 -2.81 -2.71 22.38%
EY -10.98 -10.36 -9.75 0.00 -9.02 -35.53 -36.92 -18.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.62 1.19 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