[KAMDAR] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -110.05%
YoY- 87.73%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 182,417 177,398 138,410 131,240 177,443 163,173 132,112 23.87%
PBT 15,053 12,281 3,396 2,428 13,352 7,956 -3,856 -
Tax -6,571 -4,944 -3,392 -3,224 -5,433 -4,156 -3,194 61.40%
NP 8,482 7,337 4 -796 7,919 3,800 -7,050 -
-
NP to SH 8,482 7,337 4 -796 7,919 3,800 -7,050 -
-
Tax Rate 43.65% 40.26% 99.88% 132.78% 40.69% 52.24% - -
Total Cost 173,935 170,061 138,406 132,036 169,524 159,373 139,162 15.95%
-
Net Worth 151,539 148,934 141,787 141,787 143,859 138,716 132,187 9.49%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - 5,047 6,725 10,071 -
Div Payout % - - - - 63.74% 176.99% 0.00% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 151,539 148,934 141,787 141,787 143,859 138,716 132,187 9.49%
NOSH 126,283 126,215 124,375 124,375 126,192 126,106 125,892 0.20%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 4.65% 4.14% 0.00% -0.61% 4.46% 2.33% -5.34% -
ROE 5.60% 4.93% 0.00% -0.56% 5.50% 2.74% -5.33% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 144.45 140.55 111.28 105.52 140.61 129.39 104.94 23.62%
EPS 6.70 5.81 0.00 -64.00 6.30 3.01 -5.60 -
DPS 0.00 0.00 0.00 0.00 4.00 5.33 8.00 -
NAPS 1.20 1.18 1.14 1.14 1.14 1.10 1.05 9.26%
Adjusted Per Share Value based on latest NOSH - 124,375
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 92.05 89.52 69.85 66.23 89.54 82.34 66.67 23.87%
EPS 4.28 3.70 0.00 -0.40 4.00 1.92 -3.56 -
DPS 0.00 0.00 0.00 0.00 2.55 3.39 5.08 -
NAPS 0.7647 0.7516 0.7155 0.7155 0.726 0.70 0.6671 9.48%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.33 0.30 0.29 0.46 0.53 0.48 0.56 -
P/RPS 0.23 0.21 0.26 0.44 0.38 0.37 0.53 -42.53%
P/EPS 4.91 5.16 9,017.19 -71.88 8.45 15.93 -10.00 -
EY 20.35 19.38 0.01 -1.39 11.84 6.28 -10.00 -
DY 0.00 0.00 0.00 0.00 7.55 11.11 14.29 -
P/NAPS 0.28 0.25 0.25 0.40 0.46 0.44 0.53 -34.52%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 -
Price 0.31 0.24 0.33 0.43 0.40 0.50 0.50 -
P/RPS 0.21 0.17 0.30 0.41 0.28 0.39 0.48 -42.22%
P/EPS 4.62 4.13 10,260.94 -67.19 6.37 16.59 -8.93 -
EY 21.67 24.22 0.01 -1.49 15.69 6.03 -11.20 -
DY 0.00 0.00 0.00 0.00 10.00 10.67 16.00 -
P/NAPS 0.26 0.20 0.29 0.38 0.35 0.45 0.48 -33.42%

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