[KAMDAR] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Announcement Date
28-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -75.18%
YoY- -404.33%
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 10,583 10,508 4,283 15,575 11,372 6,859 3,233 120.30%
PBT -7,560 -4,911 -2,394 -56,560 -32,280 -29,282 -2,524 107.64%
Tax 39 39 39 100 50 29,282 2,524 -93.78%
NP -7,521 -4,872 -2,355 -56,460 -32,230 0 0 -
-
NP to SH -7,521 -4,872 -2,355 -56,460 -32,230 -29,249 -2,447 111.25%
-
Tax Rate - - - - - - - -
Total Cost 18,104 15,380 6,638 72,035 43,602 6,859 3,233 215.00%
-
Net Worth -103,743 -101,090 -98,878 -96,562 -75,660 -72,697 -46,007 71.87%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth -103,743 -101,090 -98,878 -96,562 -75,660 -72,697 -46,007 71.87%
NOSH 15,600 15,600 15,596 15,599 15,600 15,600 15,595 0.02%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin -71.07% -46.36% -54.98% -362.50% -283.42% 0.00% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 67.84 67.36 27.46 99.84 72.90 43.97 20.73 120.26%
EPS -48.21 -31.23 -15.10 -361.92 -206.60 -187.49 -15.69 111.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -6.65 -6.48 -6.34 -6.19 -4.85 -4.66 -2.95 71.83%
Adjusted Per Share Value based on latest NOSH - 15,599
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 5.35 5.31 2.16 7.87 5.74 3.46 1.63 120.69%
EPS -3.80 -2.46 -1.19 -28.52 -16.28 -14.77 -1.24 110.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.524 -0.5106 -0.4994 -0.4877 -0.3821 -0.3672 -0.2324 71.86%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 31/05/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.72 1.70 1.70 1.70 1.70 1.70 1.70 -
P/RPS 2.54 2.52 6.19 1.70 2.33 3.87 8.20 -54.18%
P/EPS -3.57 -5.44 -11.26 -0.47 -0.82 -0.91 -10.83 -52.24%
EY -28.03 -18.37 -8.88 -212.90 -121.53 -110.29 -9.23 109.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 30/08/02 30/05/02 28/02/02 27/11/01 08/10/01 19/07/01 -
Price 1.72 1.70 1.70 1.70 1.70 1.70 1.70 -
P/RPS 2.54 2.52 6.19 1.70 2.33 3.87 8.20 -54.18%
P/EPS -3.57 -5.44 -11.26 -0.47 -0.82 -0.91 -10.83 -52.24%
EY -28.03 -18.37 -8.88 -212.90 -121.53 -110.29 -9.23 109.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -

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