[KAMDAR] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 100.5%
YoY- 100.06%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 143,000 182,417 177,398 138,410 131,240 177,443 163,173 -8.41%
PBT 4,592 15,053 12,281 3,396 2,428 13,352 7,956 -30.65%
Tax -2,852 -6,571 -4,944 -3,392 -3,224 -5,433 -4,156 -22.18%
NP 1,740 8,482 7,337 4 -796 7,919 3,800 -40.56%
-
NP to SH 1,740 8,482 7,337 4 -796 7,919 3,800 -40.56%
-
Tax Rate 62.11% 43.65% 40.26% 99.88% 132.78% 40.69% 52.24% -
Total Cost 141,260 173,935 170,061 138,406 132,036 169,524 159,373 -7.72%
-
Net Worth 1,548 151,539 148,934 141,787 141,787 143,859 138,716 -94.99%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - 5,047 6,725 -
Div Payout % - - - - - 63.74% 176.99% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 1,548 151,539 148,934 141,787 141,787 143,859 138,716 -94.99%
NOSH 1,279 126,283 126,215 124,375 124,375 126,192 126,106 -95.30%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.22% 4.65% 4.14% 0.00% -0.61% 4.46% 2.33% -
ROE 112.40% 5.60% 4.93% 0.00% -0.56% 5.50% 2.74% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 11,177.02 144.45 140.55 111.28 105.52 140.61 129.39 1848.82%
EPS 136.00 6.70 5.81 0.00 -64.00 6.30 3.01 1165.63%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 5.33 -
NAPS 1.21 1.20 1.18 1.14 1.14 1.14 1.10 6.55%
Adjusted Per Share Value based on latest NOSH - 125,625
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 72.16 92.05 89.52 69.85 66.23 89.54 82.34 -8.41%
EPS 0.88 4.28 3.70 0.00 -0.40 4.00 1.92 -40.52%
DPS 0.00 0.00 0.00 0.00 0.00 2.55 3.39 -
NAPS 0.0078 0.7647 0.7516 0.7155 0.7155 0.726 0.70 -94.99%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.28 0.33 0.30 0.29 0.46 0.53 0.48 -
P/RPS 0.00 0.23 0.21 0.26 0.44 0.38 0.37 -
P/EPS 0.21 4.91 5.16 9,017.19 -71.88 8.45 15.93 -94.40%
EY 485.71 20.35 19.38 0.01 -1.39 11.84 6.28 1710.49%
DY 0.00 0.00 0.00 0.00 0.00 7.55 11.11 -
P/NAPS 0.23 0.28 0.25 0.25 0.40 0.46 0.44 -35.08%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 -
Price 0.25 0.31 0.24 0.33 0.43 0.40 0.50 -
P/RPS 0.00 0.21 0.17 0.30 0.41 0.28 0.39 -
P/EPS 0.18 4.62 4.13 10,260.94 -67.19 6.37 16.59 -95.08%
EY 544.00 21.67 24.22 0.01 -1.49 15.69 6.03 1906.00%
DY 0.00 0.00 0.00 0.00 0.00 10.00 10.67 -
P/NAPS 0.21 0.26 0.20 0.29 0.38 0.35 0.45 -39.80%

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