[KAMDAR] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -85.78%
YoY- 318.59%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 51,875 61,993 43,679 35,750 49,368 63,844 36,395 26.56%
PBT 15,405 6,986 3,103 1,148 5,763 7,513 1,091 481.38%
Tax -2,367 -2,256 -1,247 -713 -2,704 -2,012 -890 91.61%
NP 13,038 4,730 1,856 435 3,059 5,501 201 1502.17%
-
NP to SH 13,038 4,730 1,856 435 3,059 5,501 201 1502.17%
-
Tax Rate 15.37% 32.29% 40.19% 62.11% 46.92% 26.78% 81.58% -
Total Cost 38,837 57,263 41,823 35,315 46,309 58,343 36,194 4.79%
-
Net Worth 172,125 159,352 154,035 1,548 151,685 148,880 143,212 13.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 172,125 159,352 154,035 1,548 151,685 148,880 143,212 13.00%
NOSH 197,845 126,470 126,258 1,279 126,404 126,169 125,625 35.25%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 25.13% 7.63% 4.25% 1.22% 6.20% 8.62% 0.55% -
ROE 7.57% 2.97% 1.20% 28.10% 2.02% 3.69% 0.14% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 26.22 49.02 34.59 2,794.25 39.06 50.60 28.97 -6.41%
EPS 6.59 3.74 1.47 34.00 2.42 4.36 0.16 1084.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 1.26 1.22 1.21 1.20 1.18 1.14 -16.44%
Adjusted Per Share Value based on latest NOSH - 1,279
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 26.18 31.28 22.04 18.04 24.91 32.22 18.37 26.55%
EPS 6.58 2.39 0.94 0.22 1.54 2.78 0.10 1517.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8686 0.8042 0.7773 0.0078 0.7655 0.7513 0.7227 13.00%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.31 0.27 0.25 0.28 0.33 0.30 0.29 -
P/RPS 1.18 0.55 0.72 0.01 0.84 0.59 1.00 11.63%
P/EPS 4.70 7.22 17.01 0.82 13.64 6.88 181.25 -91.18%
EY 21.26 13.85 5.88 121.43 7.33 14.53 0.55 1035.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.21 0.20 0.23 0.28 0.25 0.25 27.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.38 0.34 0.27 0.25 0.31 0.24 0.33 -
P/RPS 1.45 0.69 0.78 0.01 0.79 0.47 1.14 17.34%
P/EPS 5.77 9.09 18.37 0.74 12.81 5.50 206.25 -90.72%
EY 17.34 11.00 5.44 136.00 7.81 18.17 0.48 985.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.27 0.22 0.21 0.26 0.20 0.29 31.93%

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