[KAMDAR] YoY TTM Result on 30-Sep-2017 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#2]
Profit Trend
QoQ- 239.07%
YoY- 231.14%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 74,501 113,197 123,777 152,846 168,877 180,810 198,157 -13.95%
PBT -7,427 2,061 -870 8,143 -1,311 13,028 19,519 -
Tax -467 -1,169 -2,165 -2,311 -2,947 -4,617 -6,050 -32.53%
NP -7,894 892 -3,035 5,832 -4,258 8,411 13,469 -
-
NP to SH -7,894 892 -3,035 5,832 -4,258 8,411 13,469 -
-
Tax Rate - 56.72% - 28.38% - 35.44% 31.00% -
Total Cost 82,395 112,305 126,812 147,014 173,135 172,399 184,688 -11.66%
-
Net Worth 215,809 221,748 221,748 223,728 221,440 227,688 225,708 -0.68%
Dividend
31/12/20 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 215,809 221,748 221,748 223,728 221,440 227,688 225,708 -0.68%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
31/12/20 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin -10.60% 0.79% -2.45% 3.82% -2.52% 4.65% 6.80% -
ROE -3.66% 0.40% -1.37% 2.61% -1.92% 3.69% 5.97% -
Per Share
31/12/20 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 37.63 57.17 62.52 77.20 85.41 91.32 100.08 -13.95%
EPS -3.99 0.45 -1.53 2.95 -2.15 4.25 6.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.12 1.12 1.13 1.12 1.15 1.14 -0.68%
Adjusted Per Share Value based on latest NOSH - 197,990
31/12/20 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 37.60 57.12 62.46 77.13 85.22 91.24 100.00 -13.95%
EPS -3.98 0.45 -1.53 2.94 -2.15 4.24 6.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0891 1.119 1.119 1.129 1.1175 1.149 1.139 -0.68%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 CAGR
Date 31/12/20 30/09/19 28/09/18 29/09/17 30/06/16 30/06/15 30/06/14 -
Price 0.265 0.32 0.33 0.35 0.36 0.45 0.785 -
P/RPS 0.70 0.56 0.53 0.45 0.42 0.49 0.78 -1.64%
P/EPS -6.65 71.03 -21.53 11.88 -16.72 10.59 11.54 -
EY -15.05 1.41 -4.65 8.42 -5.98 9.44 8.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.29 0.29 0.31 0.32 0.39 0.69 -14.97%
Price Multiplier on Announcement Date
31/12/20 30/09/19 30/09/18 30/09/17 30/06/16 30/06/15 30/06/14 CAGR
Date 29/03/21 28/11/19 28/11/18 30/11/17 24/08/16 28/08/15 29/08/14 -
Price 0.00 0.30 0.305 0.355 0.365 0.415 0.625 -
P/RPS 0.00 0.52 0.49 0.46 0.43 0.45 0.62 -
P/EPS 0.00 66.59 -19.90 12.05 -16.95 9.77 9.19 -
EY 0.00 1.50 -5.03 8.30 -5.90 10.24 10.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.27 0.27 0.31 0.33 0.36 0.55 -

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