[KAMDAR] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 435.0%
YoY- 24.24%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 36,395 32,810 54,236 56,324 36,724 29,332 55,873 -24.87%
PBT 1,091 607 7,534 7,895 -1,071 -857 8,199 -73.96%
Tax -890 -806 -2,661 -1,520 -832 0 -2,623 -51.38%
NP 201 -199 4,873 6,375 -1,903 -857 5,576 -89.10%
-
NP to SH 201 -199 4,873 6,375 -1,903 -1,622 5,576 -89.10%
-
Tax Rate 81.58% 132.78% 35.32% 19.25% - - 31.99% -
Total Cost 36,194 33,009 49,363 49,949 38,627 30,189 50,297 -19.71%
-
Net Worth 143,212 141,787 143,917 138,586 132,327 135,795 137,197 2.90%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - 5,041 - - -
Div Payout % - - - - 0.00% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 143,212 141,787 143,917 138,586 132,327 135,795 137,197 2.90%
NOSH 125,625 124,375 126,243 125,988 126,026 125,736 125,869 -0.12%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 0.55% -0.61% 8.98% 11.32% -5.18% -2.92% 9.98% -
ROE 0.14% -0.14% 3.39% 4.60% -1.44% -1.19% 4.06% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 28.97 26.38 42.96 44.71 29.14 23.33 44.39 -24.78%
EPS 0.16 -16.00 3.86 5.06 -1.51 -1.29 4.43 -89.09%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 1.14 1.14 1.14 1.10 1.05 1.08 1.09 3.03%
Adjusted Per Share Value based on latest NOSH - 125,988
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 18.37 16.56 27.37 28.42 18.53 14.80 28.20 -24.87%
EPS 0.10 -0.10 2.46 3.22 -0.96 -0.82 2.81 -89.20%
DPS 0.00 0.00 0.00 0.00 2.54 0.00 0.00 -
NAPS 0.7227 0.7155 0.7263 0.6994 0.6678 0.6853 0.6923 2.90%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.29 0.46 0.53 0.48 0.56 0.41 0.42 -
P/RPS 1.00 1.74 1.23 1.07 1.92 1.76 0.95 3.48%
P/EPS 181.25 -287.50 13.73 9.49 -37.09 -31.78 9.48 616.29%
EY 0.55 -0.35 7.28 10.54 -2.70 -3.15 10.55 -86.06%
DY 0.00 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.25 0.40 0.46 0.44 0.53 0.38 0.39 -25.67%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 30/05/07 28/02/07 -
Price 0.33 0.43 0.40 0.50 0.50 0.47 0.40 -
P/RPS 1.14 1.63 0.93 1.12 1.72 2.01 0.90 17.08%
P/EPS 206.25 -268.75 10.36 9.88 -33.11 -36.43 9.03 706.55%
EY 0.48 -0.37 9.65 10.12 -3.02 -2.74 11.08 -87.68%
DY 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
P/NAPS 0.29 0.38 0.35 0.45 0.48 0.44 0.37 -15.00%

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