[KAMDAR] QoQ Quarter Result on 31-Dec-2011 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -47.58%
YoY- -34.24%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 62,466 54,687 42,698 55,091 64,824 53,450 41,132 32.02%
PBT 10,469 5,245 2,259 4,976 8,614 5,013 1,505 263.11%
Tax -2,724 -1,851 -929 -1,766 -2,419 -1,590 -728 140.43%
NP 7,745 3,394 1,330 3,210 6,195 3,423 777 361.22%
-
NP to SH 7,745 3,394 1,330 3,247 6,194 3,423 777 361.22%
-
Tax Rate 26.02% 35.29% 41.12% 35.49% 28.08% 31.72% 48.37% -
Total Cost 54,721 51,293 41,368 51,881 58,629 50,027 40,355 22.44%
-
Net Worth 199,969 199,969 196,010 194,030 191,954 185,989 183,292 5.96%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 199,969 199,969 196,010 194,030 191,954 185,989 183,292 5.96%
NOSH 197,990 197,990 197,990 197,990 197,891 197,861 199,230 -0.41%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 12.40% 6.21% 3.11% 5.83% 9.56% 6.40% 1.89% -
ROE 3.87% 1.70% 0.68% 1.67% 3.23% 1.84% 0.42% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.55 27.62 21.57 27.83 32.76 27.01 20.65 32.55%
EPS 3.91 1.71 0.67 1.64 3.13 1.73 0.39 363.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 0.99 0.98 0.97 0.94 0.92 6.40%
Adjusted Per Share Value based on latest NOSH - 197,990
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 31.52 27.60 21.55 27.80 32.71 26.97 20.76 32.00%
EPS 3.91 1.71 0.67 1.64 3.13 1.73 0.39 363.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0091 1.0091 0.9891 0.9791 0.9687 0.9386 0.925 5.95%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.44 0.40 0.43 0.48 0.40 0.37 0.36 -
P/RPS 1.39 1.45 1.99 1.73 1.22 1.37 1.74 -13.86%
P/EPS 11.25 23.33 64.01 29.27 12.78 21.39 92.31 -75.32%
EY 8.89 4.29 1.56 3.42 7.83 4.68 1.08 306.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.40 0.43 0.49 0.41 0.39 0.39 8.35%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 29/05/12 29/02/12 30/11/11 26/08/11 27/05/11 -
Price 0.57 0.41 0.49 0.50 0.33 0.38 0.36 -
P/RPS 1.81 1.48 2.27 1.80 1.01 1.41 1.74 2.65%
P/EPS 14.57 23.92 72.94 30.49 10.54 21.97 92.31 -70.69%
EY 6.86 4.18 1.37 3.28 9.48 4.55 1.08 241.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.41 0.49 0.51 0.34 0.40 0.39 27.19%

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