[KAMDAR] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -40.8%
YoY- -13.07%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 89,689 145,580 122,078 126,789 139,499 153,161 159,851 -8.82%
PBT 268 5,892 3,590 7,356 7,593 17,855 17,973 -48.95%
Tax -803 -1,443 -2,481 -3,577 -3,246 -5,208 -5,504 -26.48%
NP -535 4,449 1,109 3,779 4,347 12,647 12,469 -
-
NP to SH 535 4,449 1,109 3,779 4,347 12,647 12,469 -39.55%
-
Tax Rate 299.63% 24.49% 69.11% 48.63% 42.75% 29.17% 30.62% -
Total Cost 90,224 141,131 120,969 123,010 135,152 140,514 147,382 -7.54%
-
Net Worth 221,748 223,728 217,789 221,748 217,789 211,849 199,969 1.66%
Dividend
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 221,748 223,728 217,789 221,748 217,789 211,849 199,969 1.66%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -0.60% 3.06% 0.91% 2.98% 3.12% 8.26% 7.80% -
ROE 0.24% 1.99% 0.51% 1.70% 2.00% 5.97% 6.24% -
Per Share
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 45.30 73.53 61.66 64.04 70.46 77.36 80.74 -8.82%
EPS -0.27 2.25 0.56 1.91 2.19 6.39 6.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.10 1.12 1.10 1.07 1.01 1.66%
Adjusted Per Share Value based on latest NOSH - 197,990
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 45.30 73.53 61.66 64.04 70.46 77.36 80.74 -8.82%
EPS -0.27 2.25 0.56 1.91 2.19 6.39 6.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.10 1.12 1.10 1.07 1.01 1.66%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 31/12/18 29/12/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.29 0.35 0.325 0.365 0.625 0.51 0.44 -
P/RPS 0.64 0.48 0.53 0.57 0.89 0.66 0.54 2.75%
P/EPS 107.32 15.58 58.02 19.12 28.47 7.98 6.99 54.75%
EY 0.93 6.42 1.72 5.23 3.51 12.52 14.31 -35.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.31 0.30 0.33 0.57 0.48 0.44 -8.06%
Price Multiplier on Announcement Date
31/12/18 31/12/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/02/19 28/02/18 25/11/16 30/11/15 28/11/14 21/11/13 30/11/12 -
Price 0.29 0.37 0.35 0.40 0.60 0.48 0.57 -
P/RPS 0.64 0.50 0.57 0.62 0.85 0.62 0.71 -1.64%
P/EPS 107.32 16.47 62.49 20.96 27.33 7.51 9.05 48.49%
EY 0.93 6.07 1.60 4.77 3.66 13.31 11.05 -32.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.32 0.36 0.55 0.45 0.56 -11.54%

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