[KAMDAR] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Announcement Date
01-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 115,863 66,438 30,363 184,005 0 0 0 -
PBT 770 -4,019 -3,062 26,040 0 0 0 -
Tax -2,435 -1,269 -610 -9,464 0 0 0 -
NP -1,665 -5,288 -3,672 16,576 0 0 0 -
-
NP to SH -1,665 -5,288 -3,672 16,576 0 0 0 -
-
Tax Rate 316.23% - - 36.34% - - - -
Total Cost 117,528 71,726 34,035 167,429 0 0 0 -
-
Net Worth 130,195 126,561 126,964 130,666 0 0 0 -
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 130,195 126,561 126,964 130,666 0 0 0 -
NOSH 125,187 125,308 124,474 124,444 15,582 15,576 15,614 300.07%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -1.44% -7.96% -12.09% 9.01% 0.00% 0.00% 0.00% -
ROE -1.28% -4.18% -2.89% 12.69% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 92.55 53.02 24.39 147.86 0.00 0.00 0.00 -
EPS -1.33 -4.22 -2.95 13.32 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 1.01 1.02 1.05 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 124,473
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 58.52 33.56 15.34 92.94 0.00 0.00 0.00 -
EPS -0.84 -2.67 -1.85 8.37 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6576 0.6392 0.6413 0.66 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.16 1.23 1.23 1.70 1.70 1.70 1.70 -
P/RPS 1.25 2.32 5.04 1.15 0.00 0.00 0.00 -
P/EPS -87.22 -29.15 -41.69 12.76 0.00 0.00 0.00 -
EY -1.15 -3.43 -2.40 7.84 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.22 1.21 1.62 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 02/09/05 02/06/05 01/04/05 23/11/04 10/09/04 28/05/04 -
Price 1.22 1.19 1.21 1.23 1.70 1.70 1.70 -
P/RPS 1.32 2.24 4.96 0.83 0.00 0.00 0.00 -
P/EPS -91.73 -28.20 -41.02 9.23 0.00 0.00 0.00 -
EY -1.09 -3.55 -2.44 10.83 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.18 1.19 1.17 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