[KAMDAR] QoQ 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
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 97,601 67,238 0 0 0 711 818 2316.59%
PBT 7,994 11,056 0 908 -3,226 -5,619 -11,198 -
Tax -6,463 -5,853 0 0 0 0 0 -
NP 1,531 5,203 0 908 -3,226 -5,619 -11,198 -
-
NP to SH 1,531 5,203 0 908 -3,226 -5,619 -11,198 -
-
Tax Rate 80.85% 52.94% - 0.00% - - - -
Total Cost 96,070 62,035 0 -908 3,226 6,330 12,016 299.33%
-
Net Worth 126,964 130,697 0 0 0 0 -111,237 -
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 126,964 130,697 0 0 0 0 -111,237 -
NOSH 124,474 124,473 15,593 15,499 15,614 15,603 15,601 298.78%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 1.57% 7.74% 0.00% 0.00% 0.00% -790.30% -1,368.95% -
ROE 1.21% 3.98% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 78.41 54.02 0.00 0.00 0.00 4.56 5.24 506.24%
EPS 1.23 4.18 0.00 5.86 -20.66 -36.01 -71.78 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.05 0.00 0.00 0.00 0.00 -7.13 -
Adjusted Per Share Value based on latest NOSH - 15,499
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 49.30 33.96 0.00 0.00 0.00 0.36 0.41 2329.08%
EPS 0.77 2.63 0.00 0.46 -1.63 -2.84 -5.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6413 0.6601 0.00 0.00 0.00 0.00 -0.5618 -
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.23 1.70 1.70 1.70 1.70 1.70 1.70 -
P/RPS 1.57 3.15 0.00 0.00 0.00 37.31 32.42 -86.68%
P/EPS 100.00 40.67 0.00 29.02 -8.23 -4.72 -2.37 -
EY 1.00 2.46 0.00 3.45 -12.15 -21.18 -42.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 1.62 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 02/06/05 01/04/05 23/11/04 10/09/04 28/05/04 27/02/04 27/11/03 -
Price 1.21 1.23 1.70 1.70 1.70 1.70 1.70 -
P/RPS 1.54 2.28 0.00 0.00 0.00 37.31 32.42 -86.85%
P/EPS 98.38 29.43 0.00 29.02 -8.23 -4.72 -2.37 -
EY 1.02 3.40 0.00 3.45 -12.15 -21.18 -42.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.17 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