[KAMDAR] QoQ Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -117.32%
YoY- 39.25%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 32,810 177,443 122,380 66,056 29,332 168,646 112,313 -55.94%
PBT 607 13,352 5,967 -1,928 -857 9,951 1,694 -49.51%
Tax -806 -5,433 -3,117 -1,597 0 -5,141 -2,365 -51.17%
NP -199 7,919 2,850 -3,525 -857 4,810 -671 -55.49%
-
NP to SH -199 7,919 2,850 -3,525 -1,622 4,810 -671 -55.49%
-
Tax Rate 132.78% 40.69% 52.24% - - 51.66% 139.61% -
Total Cost 33,009 169,524 119,530 69,581 30,189 163,836 112,984 -55.93%
-
Net Worth 141,787 143,859 138,716 132,187 135,795 137,440 132,933 4.38%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 5,047 5,044 5,035 - 6,304 6,330 -
Div Payout % - 63.74% 176.99% 0.00% - 131.07% 0.00% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 141,787 143,859 138,716 132,187 135,795 137,440 132,933 4.38%
NOSH 124,375 126,192 126,106 125,892 125,736 126,092 126,603 -1.17%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -0.61% 4.46% 2.33% -5.34% -2.92% 2.85% -0.60% -
ROE -0.14% 5.50% 2.05% -2.67% -1.19% 3.50% -0.50% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 26.38 140.61 97.05 52.47 23.33 133.75 88.71 -55.41%
EPS -16.00 6.30 2.26 -2.80 -1.29 3.89 -0.53 867.52%
DPS 0.00 4.00 4.00 4.00 0.00 5.00 5.00 -
NAPS 1.14 1.14 1.10 1.05 1.08 1.09 1.05 5.63%
Adjusted Per Share Value based on latest NOSH - 126,026
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 16.57 89.62 61.81 33.36 14.81 85.18 56.73 -55.94%
EPS -0.10 4.00 1.44 -1.78 -0.82 2.43 -0.34 -55.74%
DPS 0.00 2.55 2.55 2.54 0.00 3.18 3.20 -
NAPS 0.7161 0.7266 0.7006 0.6676 0.6859 0.6942 0.6714 4.38%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.46 0.53 0.48 0.56 0.41 0.42 0.40 -
P/RPS 1.74 0.38 0.49 1.07 1.76 0.31 0.45 146.15%
P/EPS -287.50 8.45 21.24 -20.00 -31.78 11.01 -75.47 143.71%
EY -0.35 11.84 4.71 -5.00 -3.15 9.08 -1.32 -58.69%
DY 0.00 7.55 8.33 7.14 0.00 11.90 12.50 -
P/NAPS 0.40 0.46 0.44 0.53 0.38 0.39 0.38 3.47%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 30/11/07 30/08/07 30/05/07 28/02/07 30/11/06 -
Price 0.43 0.40 0.50 0.50 0.47 0.40 0.42 -
P/RPS 1.63 0.28 0.52 0.95 2.01 0.30 0.47 128.94%
P/EPS -268.75 6.37 22.12 -17.86 -36.43 10.49 -79.25 125.55%
EY -0.37 15.69 4.52 -5.60 -2.74 9.54 -1.26 -55.78%
DY 0.00 10.00 8.00 8.00 0.00 12.50 11.90 -
P/NAPS 0.38 0.35 0.45 0.48 0.44 0.37 0.40 -3.35%

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