[KAMDAR] QoQ Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 206.46%
YoY- 27.58%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 86,615 39,205 193,748 141,422 79,429 35,750 182,417 -39.22%
PBT 5,953 1,484 26,012 11,237 4,251 1,148 15,053 -46.21%
Tax -2,238 -779 -6,477 -4,216 -1,960 -713 -6,571 -51.32%
NP 3,715 705 19,535 7,021 2,291 435 8,482 -42.41%
-
NP to SH 3,715 705 19,535 7,021 2,291 435 8,482 -42.41%
-
Tax Rate 37.59% 52.49% 24.90% 37.52% 46.11% 62.11% 43.65% -
Total Cost 82,900 38,500 174,213 134,401 77,138 35,315 173,935 -39.06%
-
Net Worth 175,869 175,242 172,103 159,108 154,421 1,548 151,539 10.46%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 175,869 175,242 172,103 159,108 154,421 1,548 151,539 10.46%
NOSH 197,606 201,428 197,820 126,276 126,574 1,279 126,283 34.89%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 4.29% 1.80% 10.08% 4.96% 2.88% 1.22% 4.65% -
ROE 2.11% 0.40% 11.35% 4.41% 1.48% 28.10% 5.60% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 43.83 19.46 97.94 111.99 62.75 2,794.25 144.45 -54.94%
EPS 1.88 0.35 11.50 5.56 1.81 34.00 6.70 -57.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.89 0.87 0.87 1.26 1.22 1.21 1.20 -18.10%
Adjusted Per Share Value based on latest NOSH - 126,470
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 43.71 19.78 97.77 71.37 40.08 18.04 92.05 -39.21%
EPS 1.87 0.36 9.86 3.54 1.16 0.22 4.28 -42.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8875 0.8843 0.8685 0.8029 0.7793 0.0078 0.7647 10.46%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.29 0.34 0.31 0.27 0.25 0.28 0.33 -
P/RPS 0.66 1.75 0.32 0.24 0.40 0.01 0.23 102.32%
P/EPS 15.43 97.14 3.14 4.86 13.81 0.82 4.91 114.99%
EY 6.48 1.03 31.86 20.59 7.24 121.43 20.35 -53.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.39 0.36 0.21 0.20 0.23 0.28 11.60%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 -
Price 0.32 0.32 0.38 0.34 0.27 0.25 0.31 -
P/RPS 0.73 1.64 0.39 0.30 0.43 0.01 0.21 129.99%
P/EPS 17.02 91.43 3.85 6.12 14.92 0.74 4.62 139.10%
EY 5.88 1.09 25.99 16.35 6.70 136.00 21.67 -58.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.44 0.27 0.22 0.21 0.26 24.30%

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