[KAMDAR] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 108.39%
YoY- 64.64%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 177,398 138,410 131,240 177,443 163,173 132,112 117,328 31.63%
PBT 12,281 3,396 2,428 13,352 7,956 -3,856 -3,428 -
Tax -4,944 -3,392 -3,224 -5,433 -4,156 -3,194 0 -
NP 7,337 4 -796 7,919 3,800 -7,050 -3,428 -
-
NP to SH 7,337 4 -796 7,919 3,800 -7,050 -6,488 -
-
Tax Rate 40.26% 99.88% 132.78% 40.69% 52.24% - - -
Total Cost 170,061 138,406 132,036 169,524 159,373 139,162 120,756 25.56%
-
Net Worth 148,934 141,787 141,787 143,859 138,716 132,187 135,795 6.33%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 5,047 6,725 10,071 - -
Div Payout % - - - 63.74% 176.99% 0.00% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 148,934 141,787 141,787 143,859 138,716 132,187 135,795 6.33%
NOSH 126,215 124,375 124,375 126,192 126,106 125,892 125,736 0.25%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.14% 0.00% -0.61% 4.46% 2.33% -5.34% -2.92% -
ROE 4.93% 0.00% -0.56% 5.50% 2.74% -5.33% -4.78% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 140.55 111.28 105.52 140.61 129.39 104.94 93.31 31.30%
EPS 5.81 0.00 -64.00 6.30 3.01 -5.60 -5.16 -
DPS 0.00 0.00 0.00 4.00 5.33 8.00 0.00 -
NAPS 1.18 1.14 1.14 1.14 1.10 1.05 1.08 6.06%
Adjusted Per Share Value based on latest NOSH - 126,243
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 89.52 69.85 66.23 89.54 82.34 66.67 59.21 31.63%
EPS 3.70 0.00 -0.40 4.00 1.92 -3.56 -3.27 -
DPS 0.00 0.00 0.00 2.55 3.39 5.08 0.00 -
NAPS 0.7516 0.7155 0.7155 0.726 0.70 0.6671 0.6853 6.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.29 0.46 0.53 0.48 0.56 0.41 -
P/RPS 0.21 0.26 0.44 0.38 0.37 0.53 0.44 -38.84%
P/EPS 5.16 9,017.19 -71.88 8.45 15.93 -10.00 -7.95 -
EY 19.38 0.01 -1.39 11.84 6.28 -10.00 -12.59 -
DY 0.00 0.00 0.00 7.55 11.11 14.29 0.00 -
P/NAPS 0.25 0.25 0.40 0.46 0.44 0.53 0.38 -24.29%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 30/05/07 -
Price 0.24 0.33 0.43 0.40 0.50 0.50 0.47 -
P/RPS 0.17 0.30 0.41 0.28 0.39 0.48 0.50 -51.19%
P/EPS 4.13 10,260.94 -67.19 6.37 16.59 -8.93 -9.11 -
EY 24.22 0.01 -1.49 15.69 6.03 -11.20 -10.98 -
DY 0.00 0.00 0.00 10.00 10.67 16.00 0.00 -
P/NAPS 0.20 0.29 0.38 0.35 0.45 0.48 0.44 -40.79%

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