[KAMDAR] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -128.35%
YoY- -125.99%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 164,761 168,877 163,667 169,472 170,976 180,810 186,886 -8.03%
PBT -1,910 -1,311 2,436 1,856 11,084 13,028 10,975 -
Tax -2,537 -2,947 -3,850 -3,633 -4,816 -4,617 -4,335 -29.96%
NP -4,447 -4,258 -1,414 -1,777 6,268 8,411 6,640 -
-
NP to SH -4,447 -4,258 -1,414 -1,777 6,268 8,411 6,640 -
-
Tax Rate - - 158.05% 195.74% 43.45% 35.44% 39.50% -
Total Cost 169,208 173,135 165,081 171,249 164,708 172,399 180,246 -4.11%
-
Net Worth 217,893 221,440 220,310 220,880 221,748 227,688 221,748 -1.15%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 217,893 221,440 220,310 220,880 221,748 227,688 221,748 -1.15%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -2.70% -2.52% -0.86% -1.05% 3.67% 4.65% 3.55% -
ROE -2.04% -1.92% -0.64% -0.80% 2.83% 3.69% 2.99% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 83.18 85.41 82.46 84.40 86.36 91.32 94.39 -8.06%
EPS -2.24 -2.15 -0.71 -0.88 3.17 4.25 3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.12 1.11 1.10 1.12 1.15 1.12 -1.19%
Adjusted Per Share Value based on latest NOSH - 197,990
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 83.22 85.30 82.66 85.60 86.36 91.32 94.39 -8.03%
EPS -2.25 -2.15 -0.71 -0.90 3.17 4.25 3.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1005 1.1184 1.1127 1.1156 1.12 1.15 1.12 -1.16%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.325 0.36 0.34 0.375 0.365 0.45 0.48 -
P/RPS 0.39 0.42 0.41 0.44 0.42 0.49 0.51 -16.33%
P/EPS -14.48 -16.72 -47.72 -42.37 11.53 10.59 14.31 -
EY -6.91 -5.98 -2.10 -2.36 8.67 9.44 6.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.32 0.31 0.34 0.33 0.39 0.43 -21.28%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 24/08/16 31/05/16 29/02/16 30/11/15 28/08/15 29/05/15 -
Price 0.35 0.365 0.37 0.365 0.40 0.415 0.455 -
P/RPS 0.42 0.43 0.45 0.43 0.46 0.45 0.48 -8.49%
P/EPS -15.59 -16.95 -51.94 -41.24 12.63 9.77 13.57 -
EY -6.41 -5.90 -1.93 -2.42 7.91 10.24 7.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.33 0.33 0.36 0.36 0.41 -15.19%

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