[KAMDAR] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
30-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 95.83%
YoY- 3.76%
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 10,690 10,583 10,508 4,283 15,575 11,372 6,859 34.31%
PBT -13,101 -7,560 -4,911 -2,394 -56,560 -32,280 -29,282 -41.41%
Tax 39 39 39 39 100 50 29,282 -98.77%
NP -13,062 -7,521 -4,872 -2,355 -56,460 -32,230 0 -
-
NP to SH -13,062 -7,521 -4,872 -2,355 -56,460 -32,230 -29,249 -41.48%
-
Tax Rate - - - - - - - -
Total Cost 23,752 18,104 15,380 6,638 72,035 43,602 6,859 128.37%
-
Net Worth -106,076 -103,743 -101,090 -98,878 -96,562 -75,660 -72,697 28.55%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth -106,076 -103,743 -101,090 -98,878 -96,562 -75,660 -72,697 28.55%
NOSH 15,599 15,600 15,600 15,596 15,599 15,600 15,600 -0.00%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -122.19% -71.07% -46.36% -54.98% -362.50% -283.42% 0.00% -
ROE 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 68.53 67.84 67.36 27.46 99.84 72.90 43.97 34.31%
EPS -83.73 -48.21 -31.23 -15.10 -361.92 -206.60 -187.49 -41.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -6.80 -6.65 -6.48 -6.34 -6.19 -4.85 -4.66 28.56%
Adjusted Per Share Value based on latest NOSH - 15,596
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 5.40 5.35 5.31 2.16 7.87 5.74 3.46 34.43%
EPS -6.60 -3.80 -2.46 -1.19 -28.52 -16.28 -14.77 -41.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.5358 -0.524 -0.5106 -0.4994 -0.4877 -0.3821 -0.3672 28.55%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 31/05/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.70 1.72 1.70 1.70 1.70 1.70 1.70 -
P/RPS 2.48 2.54 2.52 6.19 1.70 2.33 3.87 -25.61%
P/EPS -2.03 -3.57 -5.44 -11.26 -0.47 -0.82 -0.91 70.47%
EY -49.26 -28.03 -18.37 -8.88 -212.90 -121.53 -110.29 -41.48%
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
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 29/11/02 30/08/02 30/05/02 28/02/02 27/11/01 08/10/01 -
Price 1.70 1.72 1.70 1.70 1.70 1.70 1.70 -
P/RPS 2.48 2.54 2.52 6.19 1.70 2.33 3.87 -25.61%
P/EPS -2.03 -3.57 -5.44 -11.26 -0.47 -0.82 -0.91 70.47%
EY -49.26 -28.03 -18.37 -8.88 -212.90 -121.53 -110.29 -41.48%
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