[KAMDAR] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 8.39%
YoY- 20.57%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 122,380 112,313 115,863 711 10,583 11,372 12,063 39.21%
PBT 5,967 1,694 770 -5,974 -7,560 -32,280 -4,847 -
Tax -3,117 -2,365 -2,435 0 39 50 4,847 -
NP 2,850 -671 -1,665 -5,974 -7,521 -32,230 0 -
-
NP to SH 2,850 -671 -1,665 -5,974 -7,521 -32,230 -4,672 -
-
Tax Rate 52.24% 139.61% 316.23% - - - - -
Total Cost 119,530 112,984 117,528 6,685 18,104 43,602 12,063 38.75%
-
Net Worth 138,716 132,933 130,195 -111,242 -103,743 -75,660 -36,130 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div 5,044 6,330 - - - - - -
Div Payout % 176.99% 0.00% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 138,716 132,933 130,195 -111,242 -103,743 -75,660 -36,130 -
NOSH 126,106 126,603 125,187 15,601 15,600 15,600 15,573 34.80%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.33% -0.60% -1.44% -840.23% -71.07% -283.42% 0.00% -
ROE 2.05% -0.50% -1.28% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 97.05 88.71 92.55 4.56 67.84 72.90 77.46 3.27%
EPS 2.26 -0.53 -1.33 -38.29 -48.21 -206.60 -30.00 -
DPS 4.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.05 1.04 -7.13 -6.65 -4.85 -2.32 -
Adjusted Per Share Value based on latest NOSH - 15,601
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 61.81 56.73 58.52 0.36 5.35 5.74 6.09 39.22%
EPS 1.44 -0.34 -0.84 -3.02 -3.80 -16.28 -2.36 -
DPS 2.55 3.20 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7006 0.6714 0.6576 -0.5619 -0.524 -0.3821 -0.1825 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 0.48 0.40 1.16 1.70 1.72 1.70 1.70 -
P/RPS 0.49 0.45 1.25 37.30 2.54 2.33 2.19 -19.24%
P/EPS 21.24 -75.47 -87.22 -4.44 -3.57 -0.82 -5.67 -
EY 4.71 -1.32 -1.15 -22.52 -28.03 -121.53 -17.65 -
DY 8.33 12.50 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 1.12 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/07 30/11/06 30/11/05 27/11/03 29/11/02 27/11/01 30/11/00 -
Price 0.50 0.42 1.22 1.70 1.72 1.70 1.70 -
P/RPS 0.52 0.47 1.32 37.30 2.54 2.33 2.19 -18.56%
P/EPS 22.12 -79.25 -91.73 -4.44 -3.57 -0.82 -5.67 -
EY 4.52 -1.26 -1.09 -22.52 -28.03 -121.53 -17.65 -
DY 8.00 11.90 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 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