[KAMDAR] QoQ TTM Result on 31-Dec-2017 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2018
Quarter
31-Dec-2017 [#3]
Profit Trend
QoQ- -23.71%
YoY- 196.4%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 123,777 130,135 138,932 145,580 152,846 157,753 161,618 -16.27%
PBT -870 2,672 5,598 5,892 8,143 4,859 2,363 -
Tax -2,165 -1,789 -2,346 -1,443 -2,311 -3,139 -2,676 -13.16%
NP -3,035 883 3,252 4,449 5,832 1,720 -313 354.09%
-
NP to SH -3,035 883 3,252 4,449 5,832 1,720 -313 354.09%
-
Tax Rate - 66.95% 41.91% 24.49% 28.38% 64.60% 113.25% -
Total Cost 126,812 129,252 135,680 141,131 147,014 156,033 161,931 -15.02%
-
Net Worth 221,748 223,728 223,728 223,728 223,728 223,728 219,768 0.59%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 221,748 223,728 223,728 223,728 223,728 223,728 219,768 0.59%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -2.45% 0.68% 2.34% 3.06% 3.82% 1.09% -0.19% -
ROE -1.37% 0.39% 1.45% 1.99% 2.61% 0.77% -0.14% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 62.52 65.73 70.17 73.53 77.20 79.68 81.63 -16.27%
EPS -1.53 0.45 1.64 2.25 2.95 0.87 -0.16 349.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.13 1.13 1.13 1.13 1.11 0.59%
Adjusted Per Share Value based on latest NOSH - 197,990
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 62.52 65.73 70.17 73.53 77.20 79.68 81.63 -16.27%
EPS -1.53 0.45 1.64 2.25 2.95 0.87 -0.16 349.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.13 1.13 1.13 1.13 1.11 0.59%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.33 0.36 0.35 0.35 0.35 0.35 0.385 -
P/RPS 0.53 0.55 0.50 0.48 0.45 0.44 0.47 8.33%
P/EPS -21.53 80.72 21.31 15.58 11.88 40.29 -243.53 -80.12%
EY -4.65 1.24 4.69 6.42 8.42 2.48 -0.41 404.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.31 0.31 0.31 0.31 0.35 -11.77%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/11/18 24/08/18 31/05/18 28/02/18 30/11/17 24/08/17 31/05/17 -
Price 0.305 0.38 0.36 0.37 0.355 0.355 0.35 -
P/RPS 0.49 0.58 0.51 0.50 0.46 0.45 0.43 9.08%
P/EPS -19.90 85.21 21.92 16.47 12.05 40.86 -221.39 -79.90%
EY -5.03 1.17 4.56 6.07 8.30 2.45 -0.45 399.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.34 0.32 0.33 0.31 0.31 0.32 -10.69%

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