[KAMDAR] QoQ Annualized Quarter Result on 30-Jun-2014 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 44.91%
YoY- -44.98%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 174,232 183,688 185,998 181,766 161,432 204,660 204,214 -10.05%
PBT 9,320 12,893 10,124 14,776 10,704 22,713 23,806 -46.51%
Tax -3,468 -5,753 -4,328 -5,160 -4,068 -6,185 -6,944 -37.07%
NP 5,852 7,140 5,796 9,616 6,636 16,528 16,862 -50.64%
-
NP to SH 5,852 7,140 5,796 9,616 6,636 16,528 16,862 -50.64%
-
Tax Rate 37.21% 44.62% 42.75% 34.92% 38.00% 27.23% 29.17% -
Total Cost 168,380 176,548 180,202 172,150 154,796 188,132 187,352 -6.87%
-
Net Worth 221,748 221,922 217,789 225,708 221,748 221,907 211,849 3.09%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 221,748 221,922 217,789 225,708 221,748 221,907 211,849 3.09%
NOSH 197,990 198,144 197,990 197,990 197,990 198,132 197,990 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.36% 3.89% 3.12% 5.29% 4.11% 8.08% 8.26% -
ROE 2.64% 3.22% 2.66% 4.26% 2.99% 7.45% 7.96% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 88.00 92.70 93.94 91.81 81.54 103.29 103.14 -10.05%
EPS 2.96 3.60 2.92 4.86 3.36 8.30 8.52 -50.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.12 1.10 1.14 1.12 1.12 1.07 3.09%
Adjusted Per Share Value based on latest NOSH - 197,990
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 87.92 92.70 93.86 91.73 81.46 103.28 103.05 -10.05%
EPS 2.95 3.60 2.92 4.85 3.35 8.34 8.51 -50.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.119 1.1199 1.099 1.139 1.119 1.1198 1.0691 3.09%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.48 0.65 0.625 0.785 0.51 0.51 0.51 -
P/RPS 0.55 0.70 0.67 0.86 0.63 0.49 0.49 8.01%
P/EPS 16.24 18.04 21.35 16.16 15.22 6.11 5.99 94.55%
EY 6.16 5.54 4.68 6.19 6.57 16.36 16.70 -48.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.58 0.57 0.69 0.46 0.46 0.48 -7.07%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 23/05/14 28/02/14 21/11/13 -
Price 0.455 0.48 0.60 0.625 0.56 0.52 0.48 -
P/RPS 0.52 0.52 0.64 0.68 0.69 0.50 0.47 6.97%
P/EPS 15.39 13.32 20.50 12.87 16.71 6.23 5.64 95.39%
EY 6.50 7.51 4.88 7.77 5.99 16.04 17.74 -48.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.55 0.55 0.50 0.46 0.45 -6.02%

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