[KAMDAR] YoY Quarter Result on 30-Sep-2004 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Revenue 56,324 48,050 49,425 0 75 4,513 3,234 50.38%
PBT 7,895 6,198 4,789 0 -2,649 -2,998 -2,971 -
Tax -1,520 -1,067 -1,166 0 0 17 2,971 -
NP 6,375 5,131 3,623 0 -2,649 -2,981 0 -
-
NP to SH 6,375 5,131 3,623 0 -2,649 -2,981 -2,971 -
-
Tax Rate 19.25% 17.22% 24.35% - - - - -
Total Cost 49,949 42,919 45,802 0 2,724 7,494 3,234 47.82%
-
Net Worth 138,586 132,047 130,830 0 -103,744 -75,655 -36,277 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 138,586 132,047 130,830 0 -103,744 -75,655 -36,277 -
NOSH 125,988 125,759 125,798 15,593 15,600 15,599 15,636 34.71%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 11.32% 10.68% 7.33% 0.00% -3,532.00% -66.05% 0.00% -
ROE 4.60% 3.89% 2.77% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
RPS 44.71 38.21 39.29 0.00 0.48 28.93 20.68 11.63%
EPS 5.06 4.08 2.88 0.00 -16.98 -19.11 -19.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.05 1.04 0.00 -6.65 -4.85 -2.32 -
Adjusted Per Share Value based on latest NOSH - 15,593
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
RPS 28.42 24.25 24.94 0.00 0.04 2.28 1.63 50.41%
EPS 3.22 2.59 1.83 0.00 -1.34 -1.50 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6994 0.6664 0.6602 0.00 -0.5235 -0.3818 -0.1831 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 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 1.07 1.05 2.95 0.00 357.78 5.88 8.22 -25.26%
P/EPS 9.49 9.80 40.28 0.00 -10.13 -8.90 -8.95 -
EY 10.54 10.20 2.48 0.00 -9.87 -11.24 -11.18 -
DY 0.00 0.00 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 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/07 30/11/06 30/11/05 23/11/04 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 1.12 1.10 3.11 0.00 357.78 5.88 8.22 -24.77%
P/EPS 9.88 10.29 42.36 0.00 -10.13 -8.90 -8.95 -
EY 10.12 9.71 2.36 0.00 -9.87 -11.24 -11.18 -
DY 0.00 0.00 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