[KAMDAR] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 49.82%
YoY- 57.11%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 168,186 178,865 67,238 711 10,690 15,565 15,973 48.02%
PBT 9,893 12,451 11,056 -5,619 -13,139 -54,340 -11,307 -
Tax -4,361 -7,830 -5,853 0 39 29,306 11,307 -
NP 5,532 4,621 5,203 -5,619 -13,100 -25,034 0 -
-
NP to SH 4,905 4,621 5,203 -5,619 -13,100 -54,132 -11,132 -
-
Tax Rate 44.08% 62.89% 52.94% - - - - -
Total Cost 162,654 174,244 62,035 6,330 23,790 40,599 15,973 47.19%
-
Net Worth 137,197 125,892 130,697 0 -106,088 -96,560 -43,959 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 6,291 - - - - - - -
Div Payout % 128.26% - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 137,197 125,892 130,697 0 -106,088 -96,560 -43,959 -
NOSH 125,869 125,892 124,473 15,603 15,601 15,599 15,756 41.36%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.29% 2.58% 7.74% -790.30% -122.54% -160.84% 0.00% -
ROE 3.58% 3.67% 3.98% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 133.62 142.08 54.02 4.56 68.52 99.78 101.38 4.70%
EPS 3.90 3.67 4.18 -36.01 -83.97 -347.01 -70.65 -
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.00 1.05 0.00 -6.80 -6.19 -2.79 -
Adjusted Per Share Value based on latest NOSH - 15,603
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 84.87 90.26 33.93 0.36 5.39 7.85 8.06 48.02%
EPS 2.48 2.33 2.63 -2.84 -6.61 -27.32 -5.62 -
DPS 3.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6923 0.6353 0.6595 0.00 -0.5354 -0.4873 -0.2218 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 21/12/00 -
Price 0.42 1.25 1.70 1.70 1.70 1.70 1.70 -
P/RPS 0.31 0.88 3.15 37.31 2.48 1.70 1.68 -24.53%
P/EPS 10.78 34.05 40.67 -4.72 -2.02 -0.49 -2.41 -
EY 9.28 2.94 2.46 -21.18 -49.39 -204.12 -41.56 -
DY 11.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.25 1.62 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 01/04/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.40 1.08 1.23 1.70 1.70 1.70 1.70 -
P/RPS 0.30 0.76 2.28 37.31 2.48 1.70 1.68 -24.94%
P/EPS 10.26 29.42 29.43 -4.72 -2.02 -0.49 -2.41 -
EY 9.74 3.40 3.40 -21.18 -49.39 -204.12 -41.56 -
DY 12.50 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 1.08 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