[KAMDAR] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -94.87%
YoY- 318.59%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 193,748 141,422 79,429 35,750 182,417 133,049 69,205 98.26%
PBT 26,012 11,237 4,251 1,148 15,053 9,211 1,698 513.75%
Tax -6,477 -4,216 -1,960 -713 -6,571 -3,708 -1,696 143.72%
NP 19,535 7,021 2,291 435 8,482 5,503 2 44835.36%
-
NP to SH 19,535 7,021 2,291 435 8,482 5,503 2 44835.36%
-
Tax Rate 24.90% 37.52% 46.11% 62.11% 43.65% 40.26% 99.88% -
Total Cost 174,213 134,401 77,138 35,315 173,935 127,546 69,203 84.74%
-
Net Worth 172,103 159,108 154,421 1,548 151,539 148,934 141,787 13.74%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 172,103 159,108 154,421 1,548 151,539 148,934 141,787 13.74%
NOSH 197,820 126,276 126,574 1,279 126,283 126,215 124,375 36.14%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 10.08% 4.96% 2.88% 1.22% 4.65% 4.14% 0.00% -
ROE 11.35% 4.41% 1.48% 28.10% 5.60% 3.69% 0.00% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 97.94 111.99 62.75 2,794.25 144.45 105.41 55.64 45.63%
EPS 11.50 5.56 1.81 34.00 6.70 4.36 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.87 1.26 1.22 1.21 1.20 1.18 1.14 -16.44%
Adjusted Per Share Value based on latest NOSH - 1,279
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 97.86 71.43 40.12 18.06 92.13 67.20 34.95 98.28%
EPS 9.87 3.55 1.16 0.22 4.28 2.78 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8693 0.8036 0.7799 0.0078 0.7654 0.7522 0.7161 13.75%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.31 0.27 0.25 0.28 0.33 0.30 0.29 -
P/RPS 0.32 0.24 0.40 0.01 0.23 0.28 0.52 -27.58%
P/EPS 3.14 4.86 13.81 0.82 4.91 6.88 18,034.37 -99.68%
EY 31.86 20.59 7.24 121.43 20.35 14.53 0.01 21236.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.21 0.20 0.23 0.28 0.25 0.25 27.43%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.38 0.34 0.27 0.25 0.31 0.24 0.33 -
P/RPS 0.39 0.30 0.43 0.01 0.21 0.23 0.59 -24.06%
P/EPS 3.85 6.12 14.92 0.74 4.62 5.50 20,521.88 -99.66%
EY 25.99 16.35 6.70 136.00 21.67 18.17 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.27 0.22 0.21 0.26 0.20 0.29 31.93%

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