[KAMDAR] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -23.56%
YoY- -12.61%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 63,844 36,395 32,810 54,236 56,324 36,724 29,332 67.71%
PBT 7,513 1,091 607 7,534 7,895 -1,071 -857 -
Tax -2,012 -890 -806 -2,661 -1,520 -832 0 -
NP 5,501 201 -199 4,873 6,375 -1,903 -857 -
-
NP to SH 5,501 201 -199 4,873 6,375 -1,903 -1,622 -
-
Tax Rate 26.78% 81.58% 132.78% 35.32% 19.25% - - -
Total Cost 58,343 36,194 33,009 49,363 49,949 38,627 30,189 54.96%
-
Net Worth 148,880 143,212 141,787 143,917 138,586 132,327 135,795 6.30%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 5,041 - -
Div Payout % - - - - - 0.00% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 148,880 143,212 141,787 143,917 138,586 132,327 135,795 6.30%
NOSH 126,169 125,625 124,375 126,243 125,988 126,026 125,736 0.22%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 8.62% 0.55% -0.61% 8.98% 11.32% -5.18% -2.92% -
ROE 3.69% 0.14% -0.14% 3.39% 4.60% -1.44% -1.19% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 50.60 28.97 26.38 42.96 44.71 29.14 23.33 67.31%
EPS 4.36 0.16 -16.00 3.86 5.06 -1.51 -1.29 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.18 1.14 1.14 1.14 1.10 1.05 1.08 6.06%
Adjusted Per Share Value based on latest NOSH - 126,243
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 32.22 18.37 16.56 27.37 28.42 18.53 14.80 67.73%
EPS 2.78 0.10 -0.10 2.46 3.22 -0.96 -0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 2.54 0.00 -
NAPS 0.7513 0.7227 0.7155 0.7263 0.6994 0.6678 0.6853 6.30%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.30 0.29 0.46 0.53 0.48 0.56 0.41 -
P/RPS 0.59 1.00 1.74 1.23 1.07 1.92 1.76 -51.64%
P/EPS 6.88 181.25 -287.50 13.73 9.49 -37.09 -31.78 -
EY 14.53 0.55 -0.35 7.28 10.54 -2.70 -3.15 -
DY 0.00 0.00 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.25 0.25 0.40 0.46 0.44 0.53 0.38 -24.29%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 30/11/07 30/08/07 30/05/07 -
Price 0.24 0.33 0.43 0.40 0.50 0.50 0.47 -
P/RPS 0.47 1.14 1.63 0.93 1.12 1.72 2.01 -61.94%
P/EPS 5.50 206.25 -268.75 10.36 9.88 -33.11 -36.43 -
EY 18.17 0.48 -0.37 9.65 10.12 -3.02 -2.74 -
DY 0.00 0.00 0.00 0.00 0.00 8.00 0.00 -
P/NAPS 0.20 0.29 0.38 0.35 0.45 0.48 0.44 -40.79%

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