[KAMDAR] YoY Annualized Quarter Result on 31-Dec-2020 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- -17.63%
YoY- -797.05%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 30/06/17 CAGR
Revenue 52,974 63,642 41,016 77,304 113,016 120,796 163,748 -15.92%
PBT -10,588 -5,180 -6,614 -6,348 1,190 -16 12,208 -
Tax -296 -1,120 -776 -493 -1,572 -1,702 -3,966 -32.88%
NP -10,884 -6,300 -7,390 -6,841 -382 -1,718 8,242 -
-
NP to SH -10,884 -6,300 -7,390 -6,841 -382 -1,718 8,242 -
-
Tax Rate - - - - 132.10% - 32.49% -
Total Cost 63,858 69,942 48,406 84,145 113,398 122,514 155,506 -12.78%
-
Net Worth 219,768 227,688 209,869 215,809 221,748 221,748 223,728 -0.27%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 30/06/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 30/06/17 CAGR
Net Worth 219,768 227,688 209,869 215,809 221,748 221,748 223,728 -0.27%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 30/06/17 CAGR
NP Margin -20.55% -9.90% -18.02% -8.85% -0.34% -1.42% 5.03% -
ROE -4.95% -2.77% -3.52% -3.17% -0.17% -0.77% 3.68% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 30/06/17 CAGR
RPS 26.76 32.14 20.72 39.04 57.08 61.01 82.71 -15.92%
EPS -5.50 -3.18 -3.74 -3.45 -0.20 -0.86 4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.15 1.06 1.09 1.12 1.12 1.13 -0.27%
Adjusted Per Share Value based on latest NOSH - 197,990
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 30/06/17 CAGR
RPS 26.73 32.12 20.70 39.01 57.03 60.96 82.63 -15.92%
EPS -5.49 -3.18 -3.73 -3.45 -0.19 -0.87 4.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.109 1.149 1.0591 1.0891 1.119 1.119 1.129 -0.27%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 30/06/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 30/09/19 28/09/18 30/06/17 -
Price 0.19 0.165 0.185 0.265 0.32 0.33 0.35 -
P/RPS 0.71 0.51 0.89 0.68 0.56 0.54 0.42 8.40%
P/EPS -3.46 -5.19 -4.96 -7.67 -165.86 -38.03 8.41 -
EY -28.93 -19.28 -20.18 -13.04 -0.60 -2.63 11.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.14 0.17 0.24 0.29 0.29 0.31 -8.81%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 30/06/17 CAGR
Date 29/02/24 28/02/23 28/02/22 29/03/21 28/11/19 28/11/18 24/08/17 -
Price 0.165 0.155 0.225 0.00 0.30 0.305 0.355 -
P/RPS 0.62 0.48 1.09 0.00 0.53 0.50 0.43 5.78%
P/EPS -3.00 -4.87 -6.03 0.00 -155.49 -35.15 8.53 -
EY -33.32 -20.53 -16.59 0.00 -0.64 -2.84 11.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.15 0.13 0.21 0.00 0.27 0.27 0.31 -10.55%

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