[KAMDAR] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 275050.0%
YoY- 93.09%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 79,429 35,750 182,417 133,049 69,205 32,810 177,443 -41.51%
PBT 4,251 1,148 15,053 9,211 1,698 607 13,352 -53.40%
Tax -1,960 -713 -6,571 -3,708 -1,696 -806 -5,433 -49.35%
NP 2,291 435 8,482 5,503 2 -199 7,919 -56.29%
-
NP to SH 2,291 435 8,482 5,503 2 -199 7,919 -56.29%
-
Tax Rate 46.11% 62.11% 43.65% 40.26% 99.88% 132.78% 40.69% -
Total Cost 77,138 35,315 173,935 127,546 69,203 33,009 169,524 -40.86%
-
Net Worth 154,421 1,548 151,539 148,934 141,787 141,787 143,859 4.84%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - 5,047 -
Div Payout % - - - - - - 63.74% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 154,421 1,548 151,539 148,934 141,787 141,787 143,859 4.84%
NOSH 126,574 1,279 126,283 126,215 124,375 124,375 126,192 0.20%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.88% 1.22% 4.65% 4.14% 0.00% -0.61% 4.46% -
ROE 1.48% 28.10% 5.60% 3.69% 0.00% -0.14% 5.50% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 62.75 2,794.25 144.45 105.41 55.64 26.38 140.61 -41.63%
EPS 1.81 34.00 6.70 4.36 0.00 -16.00 6.30 -56.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 1.22 1.21 1.20 1.18 1.14 1.14 1.14 4.62%
Adjusted Per Share Value based on latest NOSH - 126,169
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 40.08 18.04 92.05 67.14 34.92 16.56 89.54 -41.51%
EPS 1.16 0.22 4.28 2.78 0.00 -0.10 4.00 -56.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.55 -
NAPS 0.7793 0.0078 0.7647 0.7516 0.7155 0.7155 0.726 4.84%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.25 0.28 0.33 0.30 0.29 0.46 0.53 -
P/RPS 0.40 0.01 0.23 0.28 0.52 1.74 0.38 3.48%
P/EPS 13.81 0.82 4.91 6.88 18,034.37 -287.50 8.45 38.78%
EY 7.24 121.43 20.35 14.53 0.01 -0.35 11.84 -27.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.55 -
P/NAPS 0.20 0.23 0.28 0.25 0.25 0.40 0.46 -42.63%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.27 0.25 0.31 0.24 0.33 0.43 0.40 -
P/RPS 0.43 0.01 0.21 0.23 0.59 1.63 0.28 33.14%
P/EPS 14.92 0.74 4.62 5.50 20,521.88 -268.75 6.37 76.45%
EY 6.70 136.00 21.67 18.17 0.00 -0.37 15.69 -43.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.00 -
P/NAPS 0.22 0.21 0.26 0.20 0.29 0.38 0.35 -26.64%

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