[KAMDAR] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -9.59%
YoY- -65.63%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 88,007 43,558 183,688 139,499 90,883 40,358 204,660 -43.11%
PBT 9,095 2,330 12,893 7,593 7,388 2,676 22,713 -45.76%
Tax -2,712 -867 -5,753 -3,246 -2,580 -1,017 -6,185 -42.37%
NP 6,383 1,463 7,140 4,347 4,808 1,659 16,528 -47.06%
-
NP to SH 6,383 1,463 7,140 4,347 4,808 1,659 16,528 -47.06%
-
Tax Rate 29.82% 37.21% 44.62% 42.75% 34.92% 38.00% 27.23% -
Total Cost 81,624 42,095 176,548 135,152 86,075 38,699 188,132 -42.77%
-
Net Worth 227,688 221,748 221,922 217,789 225,708 221,748 221,907 1.73%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 227,688 221,748 221,922 217,789 225,708 221,748 221,907 1.73%
NOSH 197,990 197,990 198,144 197,990 197,990 197,990 198,132 -0.04%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.25% 3.36% 3.89% 3.12% 5.29% 4.11% 8.08% -
ROE 2.80% 0.66% 3.22% 2.00% 2.13% 0.75% 7.45% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 44.45 22.00 92.70 70.46 45.90 20.38 103.29 -43.08%
EPS 3.22 0.74 3.60 2.19 2.43 0.84 8.30 -46.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.15 1.12 1.12 1.10 1.14 1.12 1.12 1.78%
Adjusted Per Share Value based on latest NOSH - 197,990
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 44.41 21.98 92.70 70.40 45.86 20.37 103.28 -43.11%
EPS 3.22 0.74 3.60 2.19 2.43 0.84 8.34 -47.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.149 1.119 1.1199 1.099 1.139 1.119 1.1198 1.73%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.45 0.48 0.65 0.625 0.785 0.51 0.51 -
P/RPS 1.01 2.18 0.70 0.89 1.71 2.50 0.49 62.17%
P/EPS 13.96 64.96 18.04 28.47 32.33 60.86 6.11 73.73%
EY 7.16 1.54 5.54 3.51 3.09 1.64 16.36 -42.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.43 0.58 0.57 0.69 0.46 0.46 -10.44%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 23/05/14 28/02/14 -
Price 0.415 0.455 0.48 0.60 0.625 0.56 0.52 -
P/RPS 0.93 2.07 0.52 0.85 1.36 2.75 0.50 51.41%
P/EPS 12.87 61.58 13.32 27.33 25.74 66.83 6.23 62.41%
EY 7.77 1.62 7.51 3.66 3.89 1.50 16.04 -38.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.41 0.43 0.55 0.55 0.50 0.46 -15.11%

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