[KAMDAR] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
31-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 32.19%
YoY- -37.08%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 59,552 60,729 76,347 70,999 74,501 86,531 88,637 -23.23%
PBT -4,686 -4,699 -4,669 -4,604 -7,427 -5,492 -5,161 -6.21%
Tax 433 723 528 -749 -467 -1,130 -838 -
NP -4,253 -3,976 -4,141 -5,353 -7,894 -6,622 -5,999 -20.44%
-
NP to SH -4,253 -3,976 -4,141 -5,353 -7,894 -6,622 -5,999 -20.44%
-
Tax Rate - - - - - - - -
Total Cost 63,805 64,705 80,488 76,352 82,395 93,153 94,636 -23.05%
-
Net Worth 209,869 211,849 213,829 213,829 215,809 215,809 217,789 -2.43%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 209,869 211,849 213,829 213,829 215,809 215,809 217,789 -2.43%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin -7.14% -6.55% -5.42% -7.54% -10.60% -7.65% -6.77% -
ROE -2.03% -1.88% -1.94% -2.50% -3.66% -3.07% -2.75% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 30.08 30.67 38.56 35.86 37.63 43.70 44.77 -23.23%
EPS -2.15 -2.01 -2.09 -2.70 -3.99 -3.34 -3.03 -20.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.07 1.08 1.08 1.09 1.09 1.10 -2.43%
Adjusted Per Share Value based on latest NOSH - 197,990
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 30.08 30.67 38.56 35.86 37.63 43.70 44.77 -23.23%
EPS -2.15 -2.01 -2.09 -2.70 -3.99 -3.34 -3.03 -20.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.07 1.08 1.08 1.09 1.09 1.10 -2.43%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 0.185 0.255 0.255 0.26 0.265 0.225 0.195 -
P/RPS 0.62 0.83 0.66 0.73 0.70 0.51 0.44 25.60%
P/EPS -8.61 -12.70 -12.19 -9.62 -6.65 -6.73 -6.44 21.29%
EY -11.61 -7.88 -8.20 -10.40 -15.05 -14.86 -15.54 -17.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.24 0.24 0.24 0.24 0.21 0.18 -3.72%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 30/11/21 30/09/21 31/05/21 29/03/21 26/11/20 28/08/20 -
Price 0.225 0.235 0.255 0.255 0.00 0.24 0.20 -
P/RPS 0.75 0.77 0.66 0.71 0.00 0.55 0.45 40.44%
P/EPS -10.47 -11.70 -12.19 -9.43 0.00 -7.18 -6.60 35.90%
EY -9.55 -8.55 -8.20 -10.60 0.00 -13.94 -15.15 -26.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.22 0.24 0.24 0.00 0.22 0.18 10.79%

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