[KAMDAR] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 73.53%
YoY- 20.83%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 49,368 54,236 55,873 63,013 67,238 0 107 177.71%
PBT 5,763 7,534 8,199 11,682 11,056 0 -5,579 -
Tax -2,704 -2,661 -2,623 -5,395 -5,853 0 0 -
NP 3,059 4,873 5,576 6,287 5,203 0 -5,579 -
-
NP to SH 3,059 4,873 5,576 6,287 5,203 0 -5,579 -
-
Tax Rate 46.92% 35.32% 31.99% 46.18% 52.94% - - -
Total Cost 46,309 49,363 50,297 56,726 62,035 0 5,686 41.79%
-
Net Worth 151,685 143,917 137,197 125,892 130,697 0 -109,676 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 151,685 143,917 137,197 125,892 130,697 0 -109,676 -
NOSH 126,404 126,243 125,869 125,892 124,473 15,603 15,601 41.67%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 6.20% 8.98% 9.98% 9.98% 7.74% 0.00% -5,214.02% -
ROE 2.02% 3.39% 4.06% 4.99% 3.98% 0.00% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 39.06 42.96 44.39 50.05 54.02 0.00 0.69 95.83%
EPS 2.42 3.86 4.43 4.99 4.18 0.00 -35.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.14 1.09 1.00 1.05 0.00 -7.03 -
Adjusted Per Share Value based on latest NOSH - 125,892
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 24.91 27.37 28.20 31.80 33.93 0.00 0.05 181.29%
EPS 1.54 2.46 2.81 3.17 2.63 0.00 -2.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7655 0.7263 0.6923 0.6353 0.6595 0.00 -0.5535 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.33 0.53 0.42 1.25 1.70 1.70 1.70 -
P/RPS 0.84 1.23 0.95 2.50 3.15 0.00 247.87 -61.21%
P/EPS 13.64 13.73 9.48 25.03 40.67 0.00 -4.75 -
EY 7.33 7.28 10.55 4.00 2.46 0.00 -21.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.46 0.39 1.25 1.62 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 01/04/05 27/02/04 28/02/03 -
Price 0.31 0.40 0.40 1.08 1.23 1.70 1.70 -
P/RPS 0.79 0.93 0.90 2.16 2.28 0.00 247.87 -61.60%
P/EPS 12.81 10.36 9.03 21.63 29.43 0.00 -4.75 -
EY 7.81 9.65 11.08 4.62 3.40 0.00 -21.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.35 0.37 1.08 1.17 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