[KAMDAR] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 177.86%
YoY- 64.64%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 133,049 69,205 32,810 177,443 122,380 66,056 29,332 173.26%
PBT 9,211 1,698 607 13,352 5,967 -1,928 -857 -
Tax -3,708 -1,696 -806 -5,433 -3,117 -1,597 0 -
NP 5,503 2 -199 7,919 2,850 -3,525 -857 -
-
NP to SH 5,503 2 -199 7,919 2,850 -3,525 -1,622 -
-
Tax Rate 40.26% 99.88% 132.78% 40.69% 52.24% - - -
Total Cost 127,546 69,203 33,009 169,524 119,530 69,581 30,189 160.65%
-
Net Worth 148,934 141,787 141,787 143,859 138,716 132,187 135,795 6.33%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 5,047 5,044 5,035 - -
Div Payout % - - - 63.74% 176.99% 0.00% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 148,934 141,787 141,787 143,859 138,716 132,187 135,795 6.33%
NOSH 126,215 124,375 124,375 126,192 126,106 125,892 125,736 0.25%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.14% 0.00% -0.61% 4.46% 2.33% -5.34% -2.92% -
ROE 3.69% 0.00% -0.14% 5.50% 2.05% -2.67% -1.19% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 105.41 55.64 26.38 140.61 97.05 52.47 23.33 172.55%
EPS 4.36 0.00 -16.00 6.30 2.26 -2.80 -1.29 -
DPS 0.00 0.00 0.00 4.00 4.00 4.00 0.00 -
NAPS 1.18 1.14 1.14 1.14 1.10 1.05 1.08 6.06%
Adjusted Per Share Value based on latest NOSH - 126,243
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 67.14 34.92 16.56 89.54 61.76 33.33 14.80 173.28%
EPS 2.78 0.00 -0.10 4.00 1.44 -1.78 -0.82 -
DPS 0.00 0.00 0.00 2.55 2.55 2.54 0.00 -
NAPS 0.7516 0.7155 0.7155 0.726 0.70 0.6671 0.6853 6.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.29 0.46 0.53 0.48 0.56 0.41 -
P/RPS 0.28 0.52 1.74 0.38 0.49 1.07 1.76 -70.54%
P/EPS 6.88 18,034.37 -287.50 8.45 21.24 -20.00 -31.78 -
EY 14.53 0.01 -0.35 11.84 4.71 -5.00 -3.15 -
DY 0.00 0.00 0.00 7.55 8.33 7.14 0.00 -
P/NAPS 0.25 0.25 0.40 0.46 0.44 0.53 0.38 -24.29%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 30/05/07 -
Price 0.24 0.33 0.43 0.40 0.50 0.50 0.47 -
P/RPS 0.23 0.59 1.63 0.28 0.52 0.95 2.01 -76.33%
P/EPS 5.50 20,521.88 -268.75 6.37 22.12 -17.86 -36.43 -
EY 18.17 0.00 -0.37 15.69 4.52 -5.60 -2.74 -
DY 0.00 0.00 0.00 10.00 8.00 8.00 0.00 -
P/NAPS 0.20 0.29 0.38 0.35 0.45 0.48 0.44 -40.79%

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