[KAMDAR] YoY TTM Result on 31-Dec-2021 [#2]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- -6.97%
YoY- 46.12%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
TTM Result
31/12/23 31/12/22 31/12/21 31/12/20 30/09/19 30/09/18 30/06/17 CAGR
Revenue 63,110 73,969 59,552 74,501 113,197 123,777 157,753 -13.13%
PBT -6,960 6,123 -4,686 -7,427 2,061 -870 4,859 -
Tax -516 -524 433 -467 -1,169 -2,165 -3,139 -24.23%
NP -7,476 5,599 -4,253 -7,894 892 -3,035 1,720 -
-
NP to SH -7,476 5,599 -4,253 -7,894 892 -3,035 1,720 -
-
Tax Rate - 8.56% - - 56.72% - 64.60% -
Total Cost 70,586 68,370 63,805 82,395 112,305 126,812 156,033 -11.47%
-
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 -11.85% 7.57% -7.14% -10.60% 0.79% -2.45% 1.09% -
ROE -3.40% 2.46% -2.03% -3.66% 0.40% -1.37% 0.77% -
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 31.88 37.36 30.08 37.63 57.17 62.52 79.68 -13.13%
EPS -3.78 2.83 -2.15 -3.99 0.45 -1.53 0.87 -
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 31.88 37.36 30.08 37.63 57.17 62.52 79.68 -13.13%
EPS -3.78 2.83 -2.15 -3.99 0.45 -1.53 0.87 -
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%
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 0.60 0.44 0.62 0.70 0.56 0.53 0.44 4.88%
P/EPS -5.03 5.83 -8.61 -6.65 71.03 -21.53 40.29 -
EY -19.87 17.14 -11.61 -15.05 1.41 -4.65 2.48 -
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 0.52 0.41 0.75 0.00 0.52 0.49 0.45 2.24%
P/EPS -4.37 5.48 -10.47 0.00 66.59 -19.90 40.86 -
EY -22.88 18.24 -9.55 0.00 1.50 -5.03 2.45 -
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