[KAMDAR] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[KAMDAR] KAMDAR GROUP(M)BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -94.59%
YoY- 62.07%
Quarter Report
Latest QR
Upcoming QR
KAMDAR's Result
KAMDAR's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 56,233 63,751 47,410 39,205 51,875 61,993 43,679 18.28%
PBT 7,295 7,491 4,469 1,484 15,405 6,986 3,103 76.53%
Tax -2,357 -2,149 -1,459 -779 -2,367 -2,256 -1,247 52.69%
NP 4,938 5,342 3,010 705 13,038 4,730 1,856 91.66%
-
NP to SH 4,938 5,342 3,010 705 13,038 4,730 1,856 91.66%
-
Tax Rate 32.31% 28.69% 32.65% 52.49% 15.37% 32.29% 40.19% -
Total Cost 51,295 58,409 44,400 38,500 38,837 57,263 41,823 14.53%
-
Net Worth 182,448 180,045 176,243 175,242 172,125 159,352 154,035 11.91%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 3,966 - - - - - - -
Div Payout % 80.32% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 182,448 180,045 176,243 175,242 172,125 159,352 154,035 11.91%
NOSH 198,313 197,851 198,026 201,428 197,845 126,470 126,258 35.01%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.78% 8.38% 6.35% 1.80% 25.13% 7.63% 4.25% -
ROE 2.71% 2.97% 1.71% 0.40% 7.57% 2.97% 1.20% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 28.36 32.22 23.94 19.46 26.22 49.02 34.59 -12.36%
EPS 2.49 2.70 1.52 0.35 6.59 3.74 1.47 41.96%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.91 0.89 0.87 0.87 1.26 1.22 -17.10%
Adjusted Per Share Value based on latest NOSH - 201,428
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 28.40 32.20 23.95 19.80 26.20 31.31 22.06 18.28%
EPS 2.49 2.70 1.52 0.36 6.59 2.39 0.94 91.10%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9215 0.9094 0.8902 0.8851 0.8694 0.8049 0.778 11.91%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.38 0.28 0.29 0.34 0.31 0.27 0.25 -
P/RPS 1.34 0.87 1.21 1.75 1.18 0.55 0.72 51.13%
P/EPS 15.26 10.37 19.08 97.14 4.70 7.22 17.01 -6.96%
EY 6.55 9.64 5.24 1.03 21.26 13.85 5.88 7.43%
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.33 0.39 0.36 0.21 0.20 61.16%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 30/11/10 30/08/10 31/05/10 25/02/10 30/11/09 28/08/09 -
Price 0.39 0.31 0.32 0.32 0.38 0.34 0.27 -
P/RPS 1.38 0.96 1.34 1.64 1.45 0.69 0.78 46.12%
P/EPS 15.66 11.48 21.05 91.43 5.77 9.09 18.37 -10.06%
EY 6.38 8.71 4.75 1.09 17.34 11.00 5.44 11.17%
DY 5.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.34 0.36 0.37 0.44 0.27 0.22 53.71%

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