[KAMDAR] YoY TTM Result on 30-Jun-2004 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
10-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 128.15%
YoY- 106.15%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 169,979 176,701 133,665 0 893 19,224 13,994 51.58%
PBT 12,469 11,967 7,036 908 -14,755 -30,051 -38,631 -
Tax -4,522 -7,232 -7,122 0 0 145 38,631 -
NP 7,947 4,735 -86 908 -14,755 -29,906 0 -
-
NP to SH 7,182 4,108 -86 908 -14,755 -29,906 -38,529 -
-
Tax Rate 36.27% 60.43% 101.22% 0.00% - - - -
Total Cost 162,032 171,966 133,751 -908 15,648 49,130 13,994 50.38%
-
Net Worth 132,327 127,085 127,591 0 -111,540 -101,116 -72,695 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 5,041 6,291 - - - - - -
Div Payout % 70.19% 153.15% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 132,327 127,085 127,591 0 -111,540 -101,116 -72,695 -
NOSH 126,026 125,827 126,328 15,499 15,600 15,604 15,599 41.63%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.68% 2.68% -0.06% 0.00% -1,652.30% -155.57% 0.00% -
ROE 5.43% 3.23% -0.07% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 134.88 140.43 105.81 0.00 5.72 123.20 89.71 7.02%
EPS 5.70 3.26 -0.07 5.86 -94.58 -191.65 -246.98 -
DPS 4.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.01 1.01 0.00 -7.15 -6.48 -4.66 -
Adjusted Per Share Value based on latest NOSH - 15,499
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 85.78 89.17 67.45 0.00 0.45 9.70 7.06 51.59%
EPS 3.62 2.07 -0.04 0.46 -7.45 -15.09 -19.44 -
DPS 2.54 3.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6678 0.6413 0.6439 0.00 -0.5629 -0.5103 -0.3669 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 -
Price 0.56 0.52 1.23 1.70 1.70 1.70 1.70 -
P/RPS 0.42 0.37 1.16 0.00 29.70 1.38 1.90 -22.23%
P/EPS 9.83 15.93 -1,806.79 29.02 -1.80 -0.89 -0.69 -
EY 10.18 6.28 -0.06 3.45 -55.64 -112.74 -145.28 -
DY 7.14 9.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 1.22 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 30/08/06 02/09/05 10/09/04 28/08/03 30/08/02 08/10/01 -
Price 0.50 0.43 1.19 1.70 1.70 1.70 1.70 -
P/RPS 0.37 0.31 1.12 0.00 29.70 1.38 1.90 -23.85%
P/EPS 8.77 13.17 -1,748.03 29.02 -1.80 -0.89 -0.69 -
EY 11.40 7.59 -0.06 3.45 -55.64 -112.74 -145.28 -
DY 8.00 11.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 1.18 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