[KAMDAR] QoQ Cumulative Quarter Result on 31-Mar-2015 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -79.51%
YoY- -11.81%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 169,472 126,789 88,007 43,558 183,688 139,499 90,883 51.32%
PBT 423 7,356 9,095 2,330 12,893 7,593 7,388 -85.06%
Tax -3,672 -3,577 -2,712 -867 -5,753 -3,246 -2,580 26.44%
NP -3,249 3,779 6,383 1,463 7,140 4,347 4,808 -
-
NP to SH -3,249 3,779 6,383 1,463 7,140 4,347 4,808 -
-
Tax Rate 868.09% 48.63% 29.82% 37.21% 44.62% 42.75% 34.92% -
Total Cost 172,721 123,010 81,624 42,095 176,548 135,152 86,075 58.88%
-
Net Worth 217,789 221,748 227,688 221,748 221,922 217,789 225,708 -2.34%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 217,789 221,748 227,688 221,748 221,922 217,789 225,708 -2.34%
NOSH 197,990 197,990 197,990 197,990 198,144 197,990 197,990 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -1.92% 2.98% 7.25% 3.36% 3.89% 3.12% 5.29% -
ROE -1.49% 1.70% 2.80% 0.66% 3.22% 2.00% 2.13% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 85.60 64.04 44.45 22.00 92.70 70.46 45.90 51.33%
EPS -1.60 1.91 3.22 0.74 3.60 2.19 2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.12 1.15 1.12 1.12 1.10 1.14 -2.34%
Adjusted Per Share Value based on latest NOSH - 197,990
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 85.52 63.98 44.41 21.98 92.70 70.40 45.86 51.33%
EPS -1.64 1.91 3.22 0.74 3.60 2.19 2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.099 1.119 1.149 1.119 1.1199 1.099 1.139 -2.34%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.375 0.365 0.45 0.48 0.65 0.625 0.785 -
P/RPS 0.44 0.57 1.01 2.18 0.70 0.89 1.71 -59.44%
P/EPS -22.85 19.12 13.96 64.96 18.04 28.47 32.33 -
EY -4.38 5.23 7.16 1.54 5.54 3.51 3.09 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.39 0.43 0.58 0.57 0.69 -37.53%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.365 0.40 0.415 0.455 0.48 0.60 0.625 -
P/RPS 0.43 0.62 0.93 2.07 0.52 0.85 1.36 -53.49%
P/EPS -22.24 20.96 12.87 61.58 13.32 27.33 25.74 -
EY -4.50 4.77 7.77 1.62 7.51 3.66 3.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.36 0.41 0.43 0.55 0.55 -28.79%

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