[KAMDAR] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -80.07%
YoY- 134.81%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 204,660 153,161 97,345 45,718 216,470 159,851 97,385 63.84%
PBT 22,713 17,855 12,280 4,709 22,546 17,973 7,504 108.82%
Tax -6,185 -5,208 -3,542 -1,586 -6,877 -5,504 -2,780 70.17%
NP 16,528 12,647 8,738 3,123 15,669 12,469 4,724 129.94%
-
NP to SH 16,528 12,647 8,738 3,123 15,669 12,469 4,724 129.94%
-
Tax Rate 27.23% 29.17% 28.84% 33.68% 30.50% 30.62% 37.05% -
Total Cost 188,132 140,514 88,607 42,595 200,801 147,382 92,661 60.13%
-
Net Worth 221,907 211,849 213,829 207,889 204,059 199,969 199,969 7.16%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 221,907 211,849 213,829 207,889 204,059 199,969 199,969 7.16%
NOSH 198,132 197,990 197,990 197,990 198,115 197,990 197,990 0.04%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 8.08% 8.26% 8.98% 6.83% 7.24% 7.80% 4.85% -
ROE 7.45% 5.97% 4.09% 1.50% 7.68% 6.24% 2.36% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 103.29 77.36 49.17 23.09 109.26 80.74 49.19 63.75%
EPS 8.30 6.39 4.41 1.58 7.90 6.30 2.39 128.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.07 1.08 1.05 1.03 1.01 1.01 7.11%
Adjusted Per Share Value based on latest NOSH - 197,990
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 103.28 77.29 49.12 23.07 109.24 80.67 49.14 63.85%
EPS 8.34 6.38 4.41 1.58 7.91 6.29 2.38 130.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1198 1.0691 1.0791 1.0491 1.0298 1.0091 1.0091 7.16%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.51 0.51 0.555 0.505 0.59 0.44 0.40 -
P/RPS 0.49 0.66 1.13 2.19 0.54 0.54 0.81 -28.40%
P/EPS 6.11 7.98 12.58 32.02 7.46 6.99 16.76 -48.87%
EY 16.36 12.52 7.95 3.12 13.41 14.31 5.96 95.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.51 0.48 0.57 0.44 0.40 9.73%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 21/11/13 21/08/13 31/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.52 0.48 0.505 0.535 0.575 0.57 0.41 -
P/RPS 0.50 0.62 1.03 2.32 0.53 0.71 0.83 -28.60%
P/EPS 6.23 7.51 11.44 33.92 7.27 9.05 17.18 -49.05%
EY 16.04 13.31 8.74 2.95 13.75 11.05 5.82 96.20%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.45 0.47 0.51 0.56 0.56 0.41 7.95%

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