[KAMDAR] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
02-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -188.61%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 131,240 117,328 120,396 121,452 0 711 17,132 40.35%
PBT 2,428 -3,428 -6,104 -12,248 0 -2,393 -9,576 -
Tax -3,224 0 0 -2,440 0 0 156 -
NP -796 -3,428 -6,104 -14,688 0 -2,393 -9,420 -33.73%
-
NP to SH -796 -6,488 -8,612 -14,688 0 -2,393 -9,420 -33.73%
-
Tax Rate 132.78% - - - - - - -
Total Cost 132,036 120,756 126,500 136,140 0 3,104 26,552 30.61%
-
Net Worth 141,787 135,795 134,719 126,964 0 -107,638 -98,878 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 141,787 135,795 134,719 126,964 0 -107,638 -98,878 -
NOSH 124,375 125,736 125,906 124,474 15,614 15,599 15,596 41.30%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -0.61% -2.92% -5.07% -12.09% 0.00% -336.57% -54.98% -
ROE -0.56% -4.78% -6.39% -11.57% 0.00% 0.00% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 105.52 93.31 95.62 97.57 0.00 4.56 109.85 -0.66%
EPS -64.00 -5.16 -6.84 -11.80 0.00 -15.34 -60.40 0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.08 1.07 1.02 0.00 -6.90 -6.34 -
Adjusted Per Share Value based on latest NOSH - 124,474
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 66.23 59.21 60.76 61.29 0.00 0.36 8.65 40.34%
EPS -0.40 -3.27 -4.35 -7.41 0.00 -1.21 -4.75 -33.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7155 0.6853 0.6798 0.6407 0.00 -0.5432 -0.499 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.46 0.41 0.99 1.23 1.70 1.70 1.70 -
P/RPS 0.44 0.44 1.04 1.26 0.00 37.30 1.55 -18.91%
P/EPS -71.88 -7.95 -14.47 -10.42 0.00 -11.08 -2.81 71.56%
EY -1.39 -12.59 -6.91 -9.59 0.00 -9.02 -35.53 -41.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.93 1.21 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 30/05/07 31/05/06 02/06/05 28/05/04 30/05/03 30/05/02 -
Price 0.43 0.47 0.66 1.21 1.70 1.70 1.70 -
P/RPS 0.41 0.50 0.69 1.24 0.00 37.30 1.55 -19.86%
P/EPS -67.19 -9.11 -9.65 -10.25 0.00 -11.08 -2.81 69.65%
EY -1.49 -10.98 -10.36 -9.75 0.00 -9.02 -35.53 -41.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.62 1.19 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