[KAMDAR] YoY TTM 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- -12.31%
YoY- 50.66%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 176,701 133,665 0 893 19,224 13,994 21,068 42.51%
PBT 11,967 7,036 908 -14,755 -30,051 -38,631 -11,429 -
Tax -7,232 -7,122 0 0 145 38,631 11,429 -
NP 4,735 -86 908 -14,755 -29,906 0 0 -
-
NP to SH 4,108 -86 908 -14,755 -29,906 -38,529 -11,143 -
-
Tax Rate 60.43% 101.22% 0.00% - - - - -
Total Cost 171,966 133,751 -908 15,648 49,130 13,994 21,068 41.87%
-
Net Worth 127,085 127,591 0 -111,540 -101,116 -72,695 -33,277 -
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div 6,291 - - - - - - -
Div Payout % 153.15% - - - - - - -
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 127,085 127,591 0 -111,540 -101,116 -72,695 -33,277 -
NOSH 125,827 126,328 15,499 15,600 15,604 15,599 15,550 41.66%
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 2.68% -0.06% 0.00% -1,652.30% -155.57% 0.00% 0.00% -
ROE 3.23% -0.07% 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 140.43 105.81 0.00 5.72 123.20 89.71 135.49 0.59%
EPS 3.26 -0.07 5.86 -94.58 -191.65 -246.98 -71.66 -
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 89.17 67.45 0.00 0.45 9.70 7.06 10.63 42.52%
EPS 2.07 -0.04 0.46 -7.45 -15.09 -19.44 -5.62 -
DPS 3.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6413 0.6439 0.00 -0.5629 -0.5103 -0.3669 -0.1679 -
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 0.37 1.16 0.00 29.70 1.38 1.90 1.25 -18.35%
P/EPS 15.93 -1,806.79 29.02 -1.80 -0.89 -0.69 -2.37 -
EY 6.28 -0.06 3.45 -55.64 -112.74 -145.28 -42.15 -
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 0.31 1.12 0.00 29.70 1.38 1.90 1.25 -20.72%
P/EPS 13.17 -1,748.03 29.02 -1.80 -0.89 -0.69 -2.37 -
EY 7.59 -0.06 3.45 -55.64 -112.74 -145.28 -42.15 -
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