[KAMDAR] QoQ Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 336.3%
YoY- 32.76%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 37,753 169,472 126,789 88,007 43,558 183,688 139,499 -58.12%
PBT 2,910 423 7,356 9,095 2,330 12,893 7,593 -47.20%
Tax -1,084 -3,672 -3,577 -2,712 -867 -5,753 -3,246 -51.83%
NP 1,826 -3,249 3,779 6,383 1,463 7,140 4,347 -43.88%
-
NP to SH 1,826 -3,249 3,779 6,383 1,463 7,140 4,347 -43.88%
-
Tax Rate 37.25% 868.09% 48.63% 29.82% 37.21% 44.62% 42.75% -
Total Cost 35,927 172,721 123,010 81,624 42,095 176,548 135,152 -58.62%
-
Net Worth 219,768 217,789 221,748 227,688 221,748 221,922 217,789 0.60%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 219,768 217,789 221,748 227,688 221,748 221,922 217,789 0.60%
NOSH 197,990 197,990 197,990 197,990 197,990 198,144 197,990 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.84% -1.92% 2.98% 7.25% 3.36% 3.89% 3.12% -
ROE 0.83% -1.49% 1.70% 2.80% 0.66% 3.22% 2.00% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 19.07 85.60 64.04 44.45 22.00 92.70 70.46 -58.12%
EPS 0.92 -1.60 1.91 3.22 0.74 3.60 2.19 -43.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.10 1.12 1.15 1.12 1.12 1.10 0.60%
Adjusted Per Share Value based on latest NOSH - 197,990
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 19.05 85.52 63.98 44.41 21.98 92.70 70.40 -58.13%
EPS 0.92 -1.64 1.91 3.22 0.74 3.60 2.19 -43.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.109 1.099 1.119 1.149 1.119 1.1199 1.099 0.60%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 0.34 0.375 0.365 0.45 0.48 0.65 0.625 -
P/RPS 1.78 0.44 0.57 1.01 2.18 0.70 0.89 58.67%
P/EPS 36.87 -22.85 19.12 13.96 64.96 18.04 28.47 18.79%
EY 2.71 -4.38 5.23 7.16 1.54 5.54 3.51 -15.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.34 0.33 0.39 0.43 0.58 0.57 -33.34%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 -
Price 0.37 0.365 0.40 0.415 0.455 0.48 0.60 -
P/RPS 1.94 0.43 0.62 0.93 2.07 0.52 0.85 73.26%
P/EPS 40.12 -22.24 20.96 12.87 61.58 13.32 27.33 29.13%
EY 2.49 -4.50 4.77 7.77 1.62 7.51 3.66 -22.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.36 0.36 0.41 0.43 0.55 -28.84%

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