[KAMDAR] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 175.64%
YoY- 326.22%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 63,751 47,410 39,205 51,875 61,993 43,679 35,750 47.00%
PBT 7,491 4,469 1,484 15,405 6,986 3,103 1,148 248.79%
Tax -2,149 -1,459 -779 -2,367 -2,256 -1,247 -713 108.51%
NP 5,342 3,010 705 13,038 4,730 1,856 435 431.47%
-
NP to SH 5,342 3,010 705 13,038 4,730 1,856 435 431.47%
-
Tax Rate 28.69% 32.65% 52.49% 15.37% 32.29% 40.19% 62.11% -
Total Cost 58,409 44,400 38,500 38,837 57,263 41,823 35,315 39.81%
-
Net Worth 180,045 176,243 175,242 172,125 159,352 154,035 1,548 2275.83%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 180,045 176,243 175,242 172,125 159,352 154,035 1,548 2275.83%
NOSH 197,851 198,026 201,428 197,845 126,470 126,258 1,279 2772.85%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 8.38% 6.35% 1.80% 25.13% 7.63% 4.25% 1.22% -
ROE 2.97% 1.71% 0.40% 7.57% 2.97% 1.20% 28.10% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.22 23.94 19.46 26.22 49.02 34.59 2,794.25 -94.88%
EPS 2.70 1.52 0.35 6.59 3.74 1.47 34.00 -81.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.89 0.87 0.87 1.26 1.22 1.21 -17.28%
Adjusted Per Share Value based on latest NOSH - 197,845
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.17 23.92 19.78 26.18 31.28 22.04 18.04 47.00%
EPS 2.70 1.52 0.36 6.58 2.39 0.94 0.22 431.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9086 0.8894 0.8843 0.8686 0.8042 0.7773 0.0078 2278.27%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.28 0.29 0.34 0.31 0.27 0.25 0.28 -
P/RPS 0.87 1.21 1.75 1.18 0.55 0.72 0.01 1858.09%
P/EPS 10.37 19.08 97.14 4.70 7.22 17.01 0.82 441.96%
EY 9.64 5.24 1.03 21.26 13.85 5.88 121.43 -81.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.33 0.39 0.36 0.21 0.20 0.23 21.99%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 -
Price 0.31 0.32 0.32 0.38 0.34 0.27 0.25 -
P/RPS 0.96 1.34 1.64 1.45 0.69 0.78 0.01 1990.78%
P/EPS 11.48 21.05 91.43 5.77 9.09 18.37 0.74 520.98%
EY 8.71 4.75 1.09 17.34 11.00 5.44 136.00 -83.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.37 0.44 0.27 0.22 0.21 37.84%

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