[KAMDAR] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
31-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- 156.2%
YoY- 24.81%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 163,291 122,078 87,412 37,753 169,472 126,789 88,007 50.71%
PBT 4,683 3,590 5,928 2,910 423 7,356 9,095 -35.62%
Tax -3,182 -2,481 -2,026 -1,084 -3,672 -3,577 -2,712 11.18%
NP 1,501 1,109 3,902 1,826 -3,249 3,779 6,383 -61.73%
-
NP to SH 1,501 1,109 3,902 1,826 -3,249 3,779 6,383 -61.73%
-
Tax Rate 67.95% 69.11% 34.18% 37.25% 868.09% 48.63% 29.82% -
Total Cost 161,790 120,969 83,510 35,927 172,721 123,010 81,624 57.46%
-
Net Worth 219,768 217,789 221,748 219,768 217,789 221,748 227,688 -2.32%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 219,768 217,789 221,748 219,768 217,789 221,748 227,688 -2.32%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 0.92% 0.91% 4.46% 4.84% -1.92% 2.98% 7.25% -
ROE 0.68% 0.51% 1.76% 0.83% -1.49% 1.70% 2.80% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 82.47 61.66 44.15 19.07 85.60 64.04 44.45 50.70%
EPS 0.76 0.56 1.97 0.92 -1.60 1.91 3.22 -61.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.10 1.12 1.11 1.10 1.12 1.15 -2.32%
Adjusted Per Share Value based on latest NOSH - 197,990
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 82.40 61.61 44.11 19.05 85.52 63.98 44.41 50.71%
EPS 0.76 0.56 1.97 0.92 -1.64 1.91 3.22 -61.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.109 1.099 1.119 1.109 1.099 1.119 1.149 -2.32%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.315 0.325 0.36 0.34 0.375 0.365 0.45 -
P/RPS 0.00 0.53 0.82 1.78 0.44 0.57 1.01 -
P/EPS 0.00 58.02 18.27 36.87 -22.85 19.12 13.96 -
EY 0.00 1.72 5.47 2.71 -4.38 5.23 7.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.30 0.32 0.31 0.34 0.33 0.39 -19.74%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 24/08/16 31/05/16 29/02/16 30/11/15 28/08/15 -
Price 0.35 0.35 0.365 0.37 0.365 0.40 0.415 -
P/RPS 0.00 0.57 0.83 1.94 0.43 0.62 0.93 -
P/EPS 0.00 62.49 18.52 40.12 -22.24 20.96 12.87 -
EY 0.00 1.60 5.40 2.49 -4.50 4.77 7.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.33 0.33 0.33 0.36 0.36 -7.51%

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