[KAMDAR] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 255.19%
YoY- 12.48%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 45,718 216,470 159,851 97,385 42,698 214,729 159,406 -56.47%
PBT 4,709 22,546 17,973 7,504 2,259 20,823 15,132 -54.04%
Tax -1,586 -6,877 -5,504 -2,780 -929 -6,152 -4,737 -51.75%
NP 3,123 15,669 12,469 4,724 1,330 14,671 10,395 -55.11%
-
NP to SH 3,123 15,669 12,469 4,724 1,330 14,675 10,342 -54.95%
-
Tax Rate 33.68% 30.50% 30.62% 37.05% 41.12% 29.54% 31.30% -
Total Cost 42,595 200,801 147,382 92,661 41,368 200,058 149,011 -56.57%
-
Net Worth 207,889 204,059 199,969 199,969 196,010 196,109 192,178 5.37%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 207,889 204,059 199,969 199,969 196,010 196,109 192,178 5.37%
NOSH 197,990 198,115 197,990 197,990 197,990 198,090 198,122 -0.04%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.83% 7.24% 7.80% 4.85% 3.11% 6.83% 6.52% -
ROE 1.50% 7.68% 6.24% 2.36% 0.68% 7.48% 5.38% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.09 109.26 80.74 49.19 21.57 108.40 80.46 -56.45%
EPS 1.58 7.90 6.30 2.39 0.67 7.40 5.22 -54.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.03 1.01 1.01 0.99 0.99 0.97 5.42%
Adjusted Per Share Value based on latest NOSH - 197,990
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 23.07 109.24 80.67 49.14 21.55 108.36 80.44 -56.47%
EPS 1.58 7.91 6.29 2.38 0.67 7.41 5.22 -54.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0491 1.0298 1.0091 1.0091 0.9891 0.9896 0.9698 5.37%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.505 0.59 0.44 0.40 0.43 0.48 0.40 -
P/RPS 2.19 0.54 0.54 0.81 1.99 0.44 0.50 167.46%
P/EPS 32.02 7.46 6.99 16.76 64.01 6.48 7.66 159.26%
EY 3.12 13.41 14.31 5.96 1.56 15.43 13.05 -61.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.57 0.44 0.40 0.43 0.48 0.41 11.06%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 30/11/12 30/08/12 29/05/12 29/02/12 30/11/11 -
Price 0.535 0.575 0.57 0.41 0.49 0.50 0.33 -
P/RPS 2.32 0.53 0.71 0.83 2.27 0.46 0.41 217.20%
P/EPS 33.92 7.27 9.05 17.18 72.94 6.75 6.32 206.23%
EY 2.95 13.75 11.05 5.82 1.37 14.82 15.82 -67.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.56 0.56 0.41 0.49 0.51 0.34 31.00%

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