[KAMDAR] QoQ Quarter Result on 31-Mar-2007 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -129.09%
YoY- 24.66%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 54,236 56,324 36,724 29,332 55,873 48,050 34,164 35.97%
PBT 7,534 7,895 -1,071 -857 8,199 6,198 -2,978 -
Tax -2,661 -1,520 -832 0 -2,623 -1,067 -671 149.91%
NP 4,873 6,375 -1,903 -857 5,576 5,131 -3,649 -
-
NP to SH 4,873 6,375 -1,903 -1,622 5,576 5,131 -3,649 -
-
Tax Rate 35.32% 19.25% - - 31.99% 17.22% - -
Total Cost 49,363 49,949 38,627 30,189 50,297 42,919 37,813 19.38%
-
Net Worth 143,917 138,586 132,327 135,795 137,197 132,047 127,085 8.62%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 5,041 - - - 6,291 -
Div Payout % - - 0.00% - - - 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 143,917 138,586 132,327 135,795 137,197 132,047 127,085 8.62%
NOSH 126,243 125,988 126,026 125,736 125,869 125,759 125,827 0.21%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 8.98% 11.32% -5.18% -2.92% 9.98% 10.68% -10.68% -
ROE 3.39% 4.60% -1.44% -1.19% 4.06% 3.89% -2.87% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 42.96 44.71 29.14 23.33 44.39 38.21 27.15 35.67%
EPS 3.86 5.06 -1.51 -1.29 4.43 4.08 -2.90 -
DPS 0.00 0.00 4.00 0.00 0.00 0.00 5.00 -
NAPS 1.14 1.10 1.05 1.08 1.09 1.05 1.01 8.38%
Adjusted Per Share Value based on latest NOSH - 125,736
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 27.37 28.42 18.53 14.80 28.20 24.25 17.24 35.97%
EPS 2.46 3.22 -0.96 -0.82 2.81 2.59 -1.84 -
DPS 0.00 0.00 2.54 0.00 0.00 0.00 3.17 -
NAPS 0.7263 0.6994 0.6678 0.6853 0.6923 0.6664 0.6413 8.62%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.53 0.48 0.56 0.41 0.42 0.40 0.52 -
P/RPS 1.23 1.07 1.92 1.76 0.95 1.05 1.92 -25.62%
P/EPS 13.73 9.49 -37.09 -31.78 9.48 9.80 -17.93 -
EY 7.28 10.54 -2.70 -3.15 10.55 10.20 -5.58 -
DY 0.00 0.00 7.14 0.00 0.00 0.00 9.62 -
P/NAPS 0.46 0.44 0.53 0.38 0.39 0.38 0.51 -6.63%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 30/08/07 30/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.40 0.50 0.50 0.47 0.40 0.42 0.43 -
P/RPS 0.93 1.12 1.72 2.01 0.90 1.10 1.58 -29.69%
P/EPS 10.36 9.88 -33.11 -36.43 9.03 10.29 -14.83 -
EY 9.65 10.12 -3.02 -2.74 11.08 9.71 -6.74 -
DY 0.00 0.00 8.00 0.00 0.00 0.00 11.63 -
P/NAPS 0.35 0.45 0.48 0.44 0.37 0.40 0.43 -12.79%

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