[KAMDAR] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- 20.0%
YoY- 231.65%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 65,520 68,444 75,375 73,969 73,328 62,656 58,425 7.93%
PBT -5,702 -4,256 7,432 6,123 5,348 5,406 -5,115 7.50%
Tax -594 -928 -794 -524 -682 -352 620 -
NP -6,296 -5,184 6,638 5,599 4,666 5,054 -4,495 25.16%
-
NP to SH -6,296 -5,184 6,638 5,599 4,666 5,054 -4,495 25.16%
-
Tax Rate - - 10.68% 8.56% 12.75% 6.51% - -
Total Cost 71,816 73,628 68,737 68,370 68,662 57,602 62,920 9.20%
-
Net Worth 221,748 225,708 227,688 227,688 227,688 229,668 209,869 3.73%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 221,748 225,708 227,688 227,688 227,688 229,668 209,869 3.73%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin -9.61% -7.57% 8.81% 7.57% 6.36% 8.07% -7.69% -
ROE -2.84% -2.30% 2.92% 2.46% 2.05% 2.20% -2.14% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 33.09 34.57 38.07 37.36 37.04 31.65 29.51 7.92%
EPS -3.18 -2.62 3.35 2.83 2.36 2.55 -2.27 25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.14 1.15 1.15 1.15 1.16 1.06 3.73%
Adjusted Per Share Value based on latest NOSH - 197,990
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 33.06 34.54 38.04 37.33 37.00 31.62 29.48 7.93%
EPS -3.18 -2.62 3.35 2.83 2.35 2.55 -2.27 25.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.119 1.139 1.149 1.149 1.149 1.159 1.0591 3.73%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 0.20 0.165 0.185 0.165 0.165 0.20 0.225 -
P/RPS 0.60 0.48 0.49 0.44 0.45 0.63 0.76 -14.56%
P/EPS -6.29 -6.30 5.52 5.83 7.00 7.83 -9.91 -26.12%
EY -15.90 -15.87 18.12 17.14 14.28 12.76 -10.09 35.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.16 0.14 0.14 0.17 0.21 -9.75%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 30/08/23 30/05/23 28/02/23 29/11/22 30/08/22 30/05/22 -
Price 0.195 0.18 0.185 0.155 0.175 0.19 0.20 -
P/RPS 0.59 0.52 0.49 0.41 0.47 0.60 0.68 -9.02%
P/EPS -6.13 -6.87 5.52 5.48 7.43 7.44 -8.81 -21.46%
EY -16.31 -14.55 18.12 18.24 13.47 13.44 -11.35 27.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.16 0.16 0.13 0.15 0.16 0.19 -7.14%

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