[KAMDAR] QoQ Cumulative Quarter Result on 31-Mar-2014 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
23-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -89.96%
YoY- -46.88%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 183,688 139,499 90,883 40,358 204,660 153,161 97,345 52.52%
PBT 12,893 7,593 7,388 2,676 22,713 17,855 12,280 3.29%
Tax -5,753 -3,246 -2,580 -1,017 -6,185 -5,208 -3,542 38.05%
NP 7,140 4,347 4,808 1,659 16,528 12,647 8,738 -12.56%
-
NP to SH 7,140 4,347 4,808 1,659 16,528 12,647 8,738 -12.56%
-
Tax Rate 44.62% 42.75% 34.92% 38.00% 27.23% 29.17% 28.84% -
Total Cost 176,548 135,152 86,075 38,699 188,132 140,514 88,607 58.14%
-
Net Worth 221,922 217,789 225,708 221,748 221,907 211,849 213,829 2.50%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 221,922 217,789 225,708 221,748 221,907 211,849 213,829 2.50%
NOSH 198,144 197,990 197,990 197,990 198,132 197,990 197,990 0.05%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 3.89% 3.12% 5.29% 4.11% 8.08% 8.26% 8.98% -
ROE 3.22% 2.00% 2.13% 0.75% 7.45% 5.97% 4.09% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 92.70 70.46 45.90 20.38 103.29 77.36 49.17 52.43%
EPS 3.60 2.19 2.43 0.84 8.30 6.39 4.41 -12.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.10 1.14 1.12 1.12 1.07 1.08 2.44%
Adjusted Per Share Value based on latest NOSH - 197,990
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 92.70 70.40 45.86 20.37 103.28 77.29 49.12 52.53%
EPS 3.60 2.19 2.43 0.84 8.34 6.38 4.41 -12.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1199 1.099 1.139 1.119 1.1198 1.0691 1.0791 2.49%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.65 0.625 0.785 0.51 0.51 0.51 0.555 -
P/RPS 0.70 0.89 1.71 2.50 0.49 0.66 1.13 -27.26%
P/EPS 18.04 28.47 32.33 60.86 6.11 7.98 12.58 27.08%
EY 5.54 3.51 3.09 1.64 16.36 12.52 7.95 -21.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.57 0.69 0.46 0.46 0.48 0.51 8.92%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 23/05/14 28/02/14 21/11/13 21/08/13 -
Price 0.48 0.60 0.625 0.56 0.52 0.48 0.505 -
P/RPS 0.52 0.85 1.36 2.75 0.50 0.62 1.03 -36.51%
P/EPS 13.32 27.33 25.74 66.83 6.23 7.51 11.44 10.64%
EY 7.51 3.66 3.89 1.50 16.04 13.31 8.74 -9.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.55 0.55 0.50 0.46 0.45 0.47 -5.74%

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