[KAMDAR] QoQ Cumulative Quarter Result on 31-Mar-2010 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -96.39%
YoY- 62.07%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 207,727 150,366 86,615 39,205 193,748 141,422 79,429 89.48%
PBT 19,957 13,444 5,953 1,484 26,012 11,237 4,251 179.58%
Tax -6,406 -4,387 -2,238 -779 -6,477 -4,216 -1,960 119.76%
NP 13,551 9,057 3,715 705 19,535 7,021 2,291 226.00%
-
NP to SH 13,551 9,057 3,715 705 19,535 7,021 2,291 226.00%
-
Tax Rate 32.10% 32.63% 37.59% 52.49% 24.90% 37.52% 46.11% -
Total Cost 194,176 141,309 82,900 38,500 174,213 134,401 77,138 84.73%
-
Net Worth 180,133 180,347 175,869 175,242 172,103 159,108 154,421 10.78%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,958 - - - - - - -
Div Payout % 29.22% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 180,133 180,347 175,869 175,242 172,103 159,108 154,421 10.78%
NOSH 197,949 198,183 197,606 201,428 197,820 126,276 126,574 34.62%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.52% 6.02% 4.29% 1.80% 10.08% 4.96% 2.88% -
ROE 7.52% 5.02% 2.11% 0.40% 11.35% 4.41% 1.48% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 104.94 75.87 43.83 19.46 97.94 111.99 62.75 40.75%
EPS 6.84 4.57 1.88 0.35 11.50 5.56 1.81 142.02%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.91 0.89 0.87 0.87 1.26 1.22 -17.70%
Adjusted Per Share Value based on latest NOSH - 201,428
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 104.83 75.88 43.71 19.78 97.77 71.37 40.08 89.50%
EPS 6.84 4.57 1.87 0.36 9.86 3.54 1.16 225.33%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.909 0.9101 0.8875 0.8843 0.8685 0.8029 0.7793 10.77%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.38 0.28 0.29 0.34 0.31 0.27 0.25 -
P/RPS 0.36 0.37 0.66 1.75 0.32 0.24 0.40 -6.76%
P/EPS 5.55 6.13 15.43 97.14 3.14 4.86 13.81 -45.45%
EY 18.02 16.32 6.48 1.03 31.86 20.59 7.24 83.35%
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.31 0.33 0.39 0.36 0.21 0.20 63.76%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.39 0.31 0.32 0.32 0.38 0.34 0.27 -
P/RPS 0.37 0.41 0.73 1.64 0.39 0.30 0.43 -9.50%
P/EPS 5.70 6.78 17.02 91.43 3.85 6.12 14.92 -47.25%
EY 17.55 14.74 5.88 1.09 25.99 16.35 6.70 89.68%
DY 5.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.34 0.36 0.37 0.44 0.27 0.22 56.13%

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