[KAMDAR] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 163.33%
YoY- 114450.0%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 156,820 193,748 188,562 158,858 143,000 182,417 177,398 -7.89%
PBT 5,936 26,012 14,982 8,502 4,592 15,053 12,281 -38.43%
Tax -3,116 -6,477 -5,621 -3,920 -2,852 -6,571 -4,944 -26.51%
NP 2,820 19,535 9,361 4,582 1,740 8,482 7,337 -47.16%
-
NP to SH 2,820 19,535 9,361 4,582 1,740 8,482 7,337 -47.16%
-
Tax Rate 52.49% 24.90% 37.52% 46.11% 62.11% 43.65% 40.26% -
Total Cost 154,000 174,213 179,201 154,276 141,260 173,935 170,061 -6.40%
-
Net Worth 175,242 172,103 159,108 154,421 1,548 151,539 148,934 11.46%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 175,242 172,103 159,108 154,421 1,548 151,539 148,934 11.46%
NOSH 201,428 197,820 126,276 126,574 1,279 126,283 126,215 36.60%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.80% 10.08% 4.96% 2.88% 1.22% 4.65% 4.14% -
ROE 1.61% 11.35% 5.88% 2.97% 112.40% 5.60% 4.93% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 77.85 97.94 149.32 125.51 11,177.02 144.45 140.55 -32.57%
EPS 1.40 11.50 7.41 3.62 136.00 6.70 5.81 -61.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 0.87 1.26 1.22 1.21 1.20 1.18 -18.40%
Adjusted Per Share Value based on latest NOSH - 126,258
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 79.14 97.77 95.16 80.17 72.16 92.05 89.52 -7.89%
EPS 1.42 9.86 4.72 2.31 0.88 4.28 3.70 -47.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8843 0.8685 0.8029 0.7793 0.0078 0.7647 0.7516 11.45%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.34 0.31 0.27 0.25 0.28 0.33 0.30 -
P/RPS 0.44 0.32 0.18 0.20 0.00 0.23 0.21 63.81%
P/EPS 24.29 3.14 3.64 6.91 0.21 4.91 5.16 181.14%
EY 4.12 31.86 27.46 14.48 485.71 20.35 19.38 -64.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.36 0.21 0.20 0.23 0.28 0.25 34.54%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.32 0.38 0.34 0.27 0.25 0.31 0.24 -
P/RPS 0.41 0.39 0.23 0.22 0.00 0.21 0.17 79.93%
P/EPS 22.86 3.85 4.59 7.46 0.18 4.62 4.13 213.23%
EY 4.38 25.99 21.80 13.41 544.00 21.67 24.22 -68.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.44 0.27 0.22 0.21 0.26 0.20 50.75%

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