[KAMDAR] YoY TTM Result on 30-Jun-2005 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
02-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -105.62%
YoY- -109.47%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 179,765 169,979 176,701 133,665 0 893 19,224 45.09%
PBT 17,127 12,469 11,967 7,036 908 -14,755 -30,051 -
Tax -5,877 -4,522 -7,232 -7,122 0 0 145 -
NP 11,250 7,947 4,735 -86 908 -14,755 -29,906 -
-
NP to SH 11,250 7,182 4,108 -86 908 -14,755 -29,906 -
-
Tax Rate 34.31% 36.27% 60.43% 101.22% 0.00% - - -
Total Cost 168,515 162,032 171,966 133,751 -908 15,648 49,130 22.78%
-
Net Worth 143,212 132,327 127,085 127,591 0 -111,540 -101,116 -
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - 5,041 6,291 - - - - -
Div Payout % - 70.19% 153.15% - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 143,212 132,327 127,085 127,591 0 -111,540 -101,116 -
NOSH 125,625 126,026 125,827 126,328 15,499 15,600 15,604 41.52%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 6.26% 4.68% 2.68% -0.06% 0.00% -1,652.30% -155.57% -
ROE 7.86% 5.43% 3.23% -0.07% 0.00% 0.00% 0.00% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 143.10 134.88 140.43 105.81 0.00 5.72 123.20 2.52%
EPS 8.96 5.70 3.26 -0.07 5.86 -94.58 -191.65 -
DPS 0.00 4.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.05 1.01 1.01 0.00 -7.15 -6.48 -
Adjusted Per Share Value based on latest NOSH - 126,328
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 90.72 85.78 89.17 67.45 0.00 0.45 9.70 45.10%
EPS 5.68 3.62 2.07 -0.04 0.46 -7.45 -15.09 -
DPS 0.00 2.54 3.17 0.00 0.00 0.00 0.00 -
NAPS 0.7227 0.6678 0.6413 0.6439 0.00 -0.5629 -0.5103 -
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 -
Price 0.29 0.56 0.52 1.23 1.70 1.70 1.70 -
P/RPS 0.20 0.42 0.37 1.16 0.00 29.70 1.38 -27.50%
P/EPS 3.24 9.83 15.93 -1,806.79 29.02 -1.80 -0.89 -
EY 30.88 10.18 6.28 -0.06 3.45 -55.64 -112.74 -
DY 0.00 7.14 9.62 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.53 0.51 1.22 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 29/08/08 30/08/07 30/08/06 02/09/05 10/09/04 28/08/03 30/08/02 -
Price 0.33 0.50 0.43 1.19 1.70 1.70 1.70 -
P/RPS 0.23 0.37 0.31 1.12 0.00 29.70 1.38 -25.79%
P/EPS 3.69 8.77 13.17 -1,748.03 29.02 -1.80 -0.89 -
EY 27.14 11.40 7.59 -0.06 3.45 -55.64 -112.74 -
DY 0.00 8.00 11.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.48 0.43 1.18 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