[KAMDAR] QoQ Quarter Result on 30-Jun-2014 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Jun-2014 [#2]
Profit Trend
QoQ- 89.81%
YoY- -43.92%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 43,558 44,187 48,616 50,525 40,358 51,458 55,816 -15.24%
PBT 2,330 3,728 205 4,712 2,676 6,556 5,575 -44.13%
Tax -867 -1,239 -666 -1,563 -1,017 -1,804 -1,666 -35.32%
NP 1,463 2,489 -461 3,149 1,659 4,752 3,909 -48.09%
-
NP to SH 1,463 2,489 -461 3,149 1,659 4,752 3,909 -48.09%
-
Tax Rate 37.21% 33.23% 324.88% 33.17% 38.00% 27.52% 29.88% -
Total Cost 42,095 41,698 49,077 47,376 38,699 46,706 51,907 -13.04%
-
Net Worth 221,748 219,768 217,789 225,708 221,748 221,748 211,849 3.09%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 221,748 219,768 217,789 225,708 221,748 221,748 211,849 3.09%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 3.36% 5.63% -0.95% 6.23% 4.11% 9.23% 7.00% -
ROE 0.66% 1.13% -0.21% 1.40% 0.75% 2.14% 1.85% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 22.00 22.32 24.55 25.52 20.38 25.99 28.19 -15.24%
EPS 0.74 1.26 -0.23 1.59 0.84 2.40 1.97 -47.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.11 1.10 1.14 1.12 1.12 1.07 3.09%
Adjusted Per Share Value based on latest NOSH - 197,990
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 21.98 22.30 24.53 25.50 20.37 25.97 28.17 -15.25%
EPS 0.74 1.26 -0.23 1.59 0.84 2.40 1.97 -47.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.119 1.109 1.099 1.139 1.119 1.119 1.0691 3.09%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 0.48 0.65 0.625 0.785 0.51 0.51 0.51 -
P/RPS 2.18 2.91 2.55 3.08 2.50 1.96 1.81 13.21%
P/EPS 64.96 51.70 -268.42 49.36 60.86 21.25 25.83 85.03%
EY 1.54 1.93 -0.37 2.03 1.64 4.71 3.87 -45.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.59 0.57 0.69 0.46 0.46 0.48 -7.07%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/05/15 27/02/15 28/11/14 29/08/14 23/05/14 28/02/14 21/11/13 -
Price 0.455 0.48 0.60 0.625 0.56 0.52 0.48 -
P/RPS 2.07 2.15 2.44 2.45 2.75 2.00 1.70 14.04%
P/EPS 61.58 38.18 -257.69 39.30 66.83 21.67 24.31 85.92%
EY 1.62 2.62 -0.39 2.54 1.50 4.62 4.11 -46.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.43 0.55 0.55 0.50 0.46 0.45 -6.02%

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