[KAMDAR] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -73.67%
YoY- 76.87%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 178,876 184,005 0 10,690 15,575 15,974 26,234 -2.02%
PBT 12,452 26,040 0 -13,101 -56,560 -11,307 -16,743 -
Tax -7,830 -9,464 0 39 100 11,307 16,743 -
NP 4,622 16,576 0 -13,062 -56,460 0 0 -100.00%
-
NP to SH 4,622 16,576 0 -13,062 -56,460 -11,195 -16,632 -
-
Tax Rate 62.88% 36.34% - - - - - -
Total Cost 174,254 167,429 0 23,752 72,035 15,974 26,234 -1.99%
-
Net Worth 136,868 130,666 0 -106,076 -96,562 -42,447 -29,999 -
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 136,868 130,666 0 -106,076 -96,562 -42,447 -29,999 -
NOSH 125,567 124,444 15,600 15,599 15,599 15,548 15,543 -2.19%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin 2.58% 9.01% 0.00% -122.19% -362.50% 0.00% 0.00% -
ROE 3.38% 12.69% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 142.45 147.86 0.00 68.53 99.84 102.74 168.77 0.18%
EPS 3.68 13.32 0.00 -83.73 -361.92 -72.00 -107.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.05 0.00 -6.80 -6.19 -2.73 -1.93 -
Adjusted Per Share Value based on latest NOSH - 15,601
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 90.27 92.86 0.00 5.39 7.86 8.06 13.24 -2.02%
EPS 2.33 8.36 0.00 -6.59 -28.49 -5.65 -8.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6907 0.6594 0.00 -0.5353 -0.4873 -0.2142 -0.1514 -
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 21/12/00 - -
Price 1.25 1.70 1.70 1.70 1.70 1.70 0.00 -
P/RPS 0.88 1.15 0.00 2.48 1.70 1.65 0.00 -100.00%
P/EPS 33.96 12.76 0.00 -2.03 -0.47 -2.36 0.00 -100.00%
EY 2.94 7.84 0.00 -49.26 -212.90 -42.35 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.62 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 01/04/05 27/02/04 28/02/03 28/02/02 28/02/01 10/04/00 -
Price 1.08 1.23 1.70 1.70 1.70 1.70 1.70 -
P/RPS 0.76 0.83 0.00 2.48 1.70 1.65 1.01 0.30%
P/EPS 29.34 9.23 0.00 -2.03 -0.47 -2.36 -1.59 -
EY 3.41 10.83 0.00 -49.26 -212.90 -42.35 -62.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.17 0.00 0.00 0.00 0.00 0.00 -100.00%

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