[KAMDAR] YoY TTM Result on 31-Mar-2005 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
02-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -70.57%
YoY- 147.46%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 180,094 167,419 178,601 97,601 0 7,118 16,615 48.71%
PBT 14,965 10,562 13,987 7,994 -3,226 -13,138 -54,210 -
Tax -5,819 -4,361 -7,220 -6,463 0 0 26,821 -
NP 9,146 6,201 6,767 1,531 -3,226 -13,138 -27,389 -
-
NP to SH 9,146 5,436 6,140 1,531 -3,226 -13,138 -54,040 -
-
Tax Rate 38.88% 41.29% 51.62% 80.85% - - - -
Total Cost 170,948 161,218 171,834 96,070 3,226 20,256 44,004 25.35%
-
Net Worth 141,787 135,795 134,719 126,964 0 -101,866 -98,878 -
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 5,041 6,291 - - - - - -
Div Payout % 55.12% 115.74% - - - - - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 141,787 135,795 134,719 126,964 0 -101,866 -98,878 -
NOSH 124,375 125,736 125,906 124,474 15,614 15,599 15,596 41.30%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 5.08% 3.70% 3.79% 1.57% 0.00% -184.57% -164.85% -
ROE 6.45% 4.00% 4.56% 1.21% 0.00% 0.00% 0.00% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 144.80 133.15 141.85 78.41 0.00 45.63 106.53 5.24%
EPS 7.35 4.32 4.88 1.23 -20.66 -84.22 -346.50 -
DPS 4.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.08 1.07 1.02 0.00 -6.53 -6.34 -
Adjusted Per Share Value based on latest NOSH - 124,474
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 90.88 84.49 90.13 49.25 0.00 3.59 8.38 48.72%
EPS 4.62 2.74 3.10 0.77 -1.63 -6.63 -27.27 -
DPS 2.54 3.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7155 0.6853 0.6798 0.6407 0.00 -0.5141 -0.499 -
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.46 0.41 0.99 1.23 1.70 1.70 1.70 -
P/RPS 0.32 0.31 0.70 1.57 0.00 3.73 1.60 -23.50%
P/EPS 6.26 9.48 20.30 100.00 -8.23 -2.02 -0.49 -
EY 15.99 10.54 4.93 1.00 -12.15 -49.54 -203.82 -
DY 8.70 12.20 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.38 0.93 1.21 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 30/05/08 30/05/07 31/05/06 02/06/05 28/05/04 30/05/03 30/05/02 -
Price 0.43 0.47 0.66 1.21 1.70 1.70 1.70 -
P/RPS 0.30 0.35 0.47 1.54 0.00 3.73 1.60 -24.32%
P/EPS 5.85 10.87 13.53 98.38 -8.23 -2.02 -0.49 -
EY 17.10 9.20 7.39 1.02 -12.15 -49.54 -203.82 -
DY 9.30 10.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.44 0.62 1.19 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