[KAMDAR] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 2636.82%
YoY- -13.71%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 43,679 35,750 49,368 63,844 36,395 32,810 54,236 -13.45%
PBT 3,103 1,148 5,763 7,513 1,091 607 7,534 -44.67%
Tax -1,247 -713 -2,704 -2,012 -890 -806 -2,661 -39.69%
NP 1,856 435 3,059 5,501 201 -199 4,873 -47.48%
-
NP to SH 1,856 435 3,059 5,501 201 -199 4,873 -47.48%
-
Tax Rate 40.19% 62.11% 46.92% 26.78% 81.58% 132.78% 35.32% -
Total Cost 41,823 35,315 46,309 58,343 36,194 33,009 49,363 -10.47%
-
Net Worth 154,035 1,548 151,685 148,880 143,212 141,787 143,917 4.63%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 154,035 1,548 151,685 148,880 143,212 141,787 143,917 4.63%
NOSH 126,258 1,279 126,404 126,169 125,625 124,375 126,243 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 4.25% 1.22% 6.20% 8.62% 0.55% -0.61% 8.98% -
ROE 1.20% 28.10% 2.02% 3.69% 0.14% -0.14% 3.39% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 34.59 2,794.25 39.06 50.60 28.97 26.38 42.96 -13.46%
EPS 1.47 34.00 2.42 4.36 0.16 -16.00 3.86 -47.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.21 1.20 1.18 1.14 1.14 1.14 4.62%
Adjusted Per Share Value based on latest NOSH - 126,169
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 22.06 18.06 24.93 32.25 18.38 16.57 27.39 -13.44%
EPS 0.94 0.22 1.55 2.78 0.10 -0.10 2.46 -47.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.778 0.0078 0.7661 0.752 0.7233 0.7161 0.7269 4.63%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.25 0.28 0.33 0.30 0.29 0.46 0.53 -
P/RPS 0.72 0.01 0.84 0.59 1.00 1.74 1.23 -30.04%
P/EPS 17.01 0.82 13.64 6.88 181.25 -287.50 13.73 15.36%
EY 5.88 121.43 7.33 14.53 0.55 -0.35 7.28 -13.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.23 0.28 0.25 0.25 0.40 0.46 -42.63%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.27 0.25 0.31 0.24 0.33 0.43 0.40 -
P/RPS 0.78 0.01 0.79 0.47 1.14 1.63 0.93 -11.07%
P/EPS 18.37 0.74 12.81 5.50 206.25 -268.75 10.36 46.54%
EY 5.44 136.00 7.81 18.17 0.48 -0.37 9.65 -31.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.21 0.26 0.20 0.29 0.38 0.35 -26.64%

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