[KAMDAR] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -172.5%
YoY- -33.85%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 64,263 66,438 0 711 10,508 6,859 8,829 39.19%
PBT -4,504 -4,019 0 -6,521 -4,911 -29,282 -1,876 15.70%
Tax -1,298 -1,269 0 0 39 29,282 1,876 -
NP -5,802 -5,288 0 -6,521 -4,872 0 0 -
-
NP to SH -5,802 -5,288 0 -6,521 -4,872 -29,249 -1,701 22.67%
-
Tax Rate - - - - - - - -
Total Cost 70,065 71,726 0 7,232 15,380 6,859 8,829 41.20%
-
Net Worth 127,391 126,561 0 -111,543 -101,090 -72,697 -33,092 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 6,306 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 127,391 126,561 0 -111,543 -101,090 -72,697 -33,092 -
NOSH 126,130 125,308 15,576 15,600 15,600 15,600 15,463 41.85%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -9.03% -7.96% 0.00% -917.16% -46.36% 0.00% 0.00% -
ROE -4.55% -4.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 50.95 53.02 0.00 4.56 67.36 43.97 57.10 -1.88%
EPS -4.60 -4.22 0.00 -41.80 -31.23 -187.49 -11.00 -13.51%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 0.00 -7.15 -6.48 -4.66 -2.14 -
Adjusted Per Share Value based on latest NOSH - 15,600
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 32.46 33.56 0.00 0.36 5.31 3.46 4.46 39.18%
EPS -2.93 -2.67 0.00 -3.29 -2.46 -14.77 -0.86 22.65%
DPS 3.19 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6434 0.6392 0.00 -0.5634 -0.5106 -0.3672 -0.1671 -
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 30/06/00 -
Price 0.52 1.23 1.70 1.70 1.70 1.70 1.70 -
P/RPS 1.02 2.32 0.00 37.30 2.52 3.87 2.98 -16.35%
P/EPS -11.30 -29.15 0.00 -4.07 -5.44 -0.91 -15.45 -5.07%
EY -8.85 -3.43 0.00 -24.59 -18.37 -110.29 -6.47 5.35%
DY 9.62 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 1.22 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/08/06 02/09/05 10/09/04 28/08/03 30/08/02 08/10/01 30/08/00 -
Price 0.43 1.19 1.70 1.70 1.70 1.70 1.70 -
P/RPS 0.84 2.24 0.00 37.30 2.52 3.87 2.98 -19.01%
P/EPS -9.35 -28.20 0.00 -4.07 -5.44 -0.91 -15.45 -8.02%
EY -10.70 -3.55 0.00 -24.59 -18.37 -110.29 -6.47 8.74%
DY 11.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 1.18 0.00 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