[KAMDAR] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -90.94%
YoY- 71.17%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 216,470 159,851 97,385 42,698 214,729 159,406 94,582 73.23%
PBT 22,546 17,973 7,504 2,259 20,823 15,132 6,518 127.86%
Tax -6,877 -5,504 -2,780 -929 -6,152 -4,737 -2,318 105.79%
NP 15,669 12,469 4,724 1,330 14,671 10,395 4,200 139.58%
-
NP to SH 15,669 12,469 4,724 1,330 14,675 10,342 4,200 139.58%
-
Tax Rate 30.50% 30.62% 37.05% 41.12% 29.54% 31.30% 35.56% -
Total Cost 200,801 147,382 92,661 41,368 200,058 149,011 90,382 69.85%
-
Net Worth 204,059 199,969 199,969 196,010 196,109 192,178 186,226 6.25%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 204,059 199,969 199,969 196,010 196,109 192,178 186,226 6.25%
NOSH 198,115 197,990 197,990 197,990 198,090 198,122 198,113 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.24% 7.80% 4.85% 3.11% 6.83% 6.52% 4.44% -
ROE 7.68% 6.24% 2.36% 0.68% 7.48% 5.38% 2.26% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 109.26 80.74 49.19 21.57 108.40 80.46 47.74 73.23%
EPS 7.90 6.30 2.39 0.67 7.40 5.22 2.12 139.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.03 1.01 1.01 0.99 0.99 0.97 0.94 6.25%
Adjusted Per Share Value based on latest NOSH - 197,990
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 109.24 80.67 49.14 21.55 108.36 80.44 47.73 73.23%
EPS 7.91 6.29 2.38 0.67 7.41 5.22 2.12 139.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0298 1.0091 1.0091 0.9891 0.9896 0.9698 0.9398 6.25%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.59 0.44 0.40 0.43 0.48 0.40 0.37 -
P/RPS 0.54 0.54 0.81 1.99 0.44 0.50 0.78 -21.65%
P/EPS 7.46 6.99 16.76 64.01 6.48 7.66 17.45 -43.10%
EY 13.41 14.31 5.96 1.56 15.43 13.05 5.73 75.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.44 0.40 0.43 0.48 0.41 0.39 28.63%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 28/02/13 30/11/12 30/08/12 29/05/12 29/02/12 30/11/11 26/08/11 -
Price 0.575 0.57 0.41 0.49 0.50 0.33 0.38 -
P/RPS 0.53 0.71 0.83 2.27 0.46 0.41 0.80 -23.90%
P/EPS 7.27 9.05 17.18 72.94 6.75 6.32 17.92 -45.04%
EY 13.75 11.05 5.82 1.37 14.82 15.82 5.58 81.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.56 0.41 0.49 0.51 0.34 0.40 25.01%

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