[KAMDAR] YoY TTM Result on 31-Mar-2003 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
01-Jun-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -0.29%
YoY- 75.69%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 178,601 97,601 0 7,118 16,615 13,821 24,631 39.10%
PBT 13,987 7,994 -3,226 -13,138 -54,210 -12,888 -16,024 -
Tax -7,220 -6,463 0 0 26,821 12,888 16,024 -
NP 6,767 1,531 -3,226 -13,138 -27,389 0 0 -
-
NP to SH 6,140 1,531 -3,226 -13,138 -54,040 -12,811 -15,738 -
-
Tax Rate 51.62% 80.85% - - - - - -
Total Cost 171,834 96,070 3,226 20,256 44,004 13,821 24,631 38.21%
-
Net Worth 134,719 126,964 0 -101,866 -98,878 -46,007 -32,421 -
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 134,719 126,964 0 -101,866 -98,878 -46,007 -32,421 -
NOSH 125,906 124,474 15,614 15,599 15,596 15,595 15,662 41.51%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.79% 1.57% 0.00% -184.57% -164.85% 0.00% 0.00% -
ROE 4.56% 1.21% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 141.85 78.41 0.00 45.63 106.53 88.62 157.26 -1.70%
EPS 4.88 1.23 -20.66 -84.22 -346.50 -82.14 -100.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.02 0.00 -6.53 -6.34 -2.95 -2.07 -
Adjusted Per Share Value based on latest NOSH - 15,599
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 90.13 49.25 0.00 3.59 8.38 6.97 12.43 39.10%
EPS 3.10 0.77 -1.63 -6.63 -27.27 -6.46 -7.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6798 0.6407 0.00 -0.5141 -0.499 -0.2322 -0.1636 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 0.99 1.23 1.70 1.70 1.70 1.70 1.70 -
P/RPS 0.70 1.57 0.00 3.73 1.60 1.92 1.08 -6.96%
P/EPS 20.30 100.00 -8.23 -2.02 -0.49 -2.07 -1.69 -
EY 4.93 1.00 -12.15 -49.54 -203.82 -48.32 -59.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.21 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/06 02/06/05 28/05/04 30/05/03 30/05/02 19/07/01 - -
Price 0.66 1.21 1.70 1.70 1.70 1.70 0.00 -
P/RPS 0.47 1.54 0.00 3.73 1.60 1.92 0.00 -
P/EPS 13.53 98.38 -8.23 -2.02 -0.49 -2.07 0.00 -
EY 7.39 1.02 -12.15 -49.54 -203.82 -48.32 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.19 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