[KAMDAR] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -234.89%
YoY- 24.66%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 177,443 163,173 132,112 117,328 168,646 149,750 128,526 23.91%
PBT 13,352 7,956 -3,856 -3,428 9,951 2,258 -9,008 -
Tax -5,433 -4,156 -3,194 0 -5,141 -3,153 -2,596 63.39%
NP 7,919 3,800 -7,050 -3,428 4,810 -894 -11,604 -
-
NP to SH 7,919 3,800 -7,050 -6,488 4,810 -894 -11,604 -
-
Tax Rate 40.69% 52.24% - - 51.66% 139.64% - -
Total Cost 169,524 159,373 139,162 120,756 163,836 150,645 140,130 13.49%
-
Net Worth 143,859 138,716 132,187 135,795 137,440 132,933 127,391 8.41%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 5,047 6,725 10,071 - 6,304 8,440 12,613 -45.60%
Div Payout % 63.74% 176.99% 0.00% - 131.07% 0.00% 0.00% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 143,859 138,716 132,187 135,795 137,440 132,933 127,391 8.41%
NOSH 126,192 126,106 125,892 125,736 126,092 126,603 126,130 0.03%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 4.46% 2.33% -5.34% -2.92% 2.85% -0.60% -9.03% -
ROE 5.50% 2.74% -5.33% -4.78% 3.50% -0.67% -9.11% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 140.61 129.39 104.94 93.31 133.75 118.28 101.90 23.87%
EPS 6.30 3.01 -5.60 -5.16 3.89 -0.71 -9.20 -
DPS 4.00 5.33 8.00 0.00 5.00 6.67 10.00 -45.62%
NAPS 1.14 1.10 1.05 1.08 1.09 1.05 1.01 8.38%
Adjusted Per Share Value based on latest NOSH - 125,736
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 89.62 82.41 66.73 59.26 85.18 75.64 64.92 23.90%
EPS 4.00 1.92 -3.56 -3.28 2.43 -0.45 -5.86 -
DPS 2.55 3.40 5.09 0.00 3.18 4.26 6.37 -45.59%
NAPS 0.7266 0.7006 0.6676 0.6859 0.6942 0.6714 0.6434 8.42%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.53 0.48 0.56 0.41 0.42 0.40 0.52 -
P/RPS 0.38 0.37 0.53 0.44 0.31 0.34 0.51 -17.76%
P/EPS 8.45 15.93 -10.00 -7.95 11.01 -56.60 -5.65 -
EY 11.84 6.28 -10.00 -12.59 9.08 -1.77 -17.69 -
DY 7.55 11.11 14.29 0.00 11.90 16.67 19.23 -46.29%
P/NAPS 0.46 0.44 0.53 0.38 0.39 0.38 0.51 -6.63%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 30/11/07 30/08/07 30/05/07 28/02/07 30/11/06 30/08/06 -
Price 0.40 0.50 0.50 0.47 0.40 0.42 0.43 -
P/RPS 0.28 0.39 0.48 0.50 0.30 0.36 0.42 -23.62%
P/EPS 6.37 16.59 -8.93 -9.11 10.49 -59.43 -4.67 -
EY 15.69 6.03 -11.20 -10.98 9.54 -1.68 -21.40 -
DY 10.00 10.67 16.00 0.00 12.50 15.87 23.26 -42.94%
P/NAPS 0.35 0.45 0.48 0.44 0.37 0.40 0.43 -12.79%

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