[KAMDAR] QoQ Quarter Result on 30-Sep-2006 [#3]

Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 240.61%
YoY- 41.62%
Quarter Report
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 36,724 29,332 55,873 48,050 34,164 30,099 63,013 -30.29%
PBT -1,071 -857 8,199 6,198 -2,978 -1,526 11,682 -
Tax -832 0 -2,623 -1,067 -671 0 -5,395 -71.34%
NP -1,903 -857 5,576 5,131 -3,649 -1,526 6,287 -
-
NP to SH -1,903 -1,622 5,576 5,131 -3,649 -2,153 6,287 -
-
Tax Rate - - 31.99% 17.22% - - 46.18% -
Total Cost 38,627 30,189 50,297 42,919 37,813 31,625 56,726 -22.65%
-
Net Worth 132,327 135,795 137,197 132,047 127,085 134,719 125,892 3.38%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,041 - - - 6,291 - - -
Div Payout % 0.00% - - - 0.00% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 132,327 135,795 137,197 132,047 127,085 134,719 125,892 3.38%
NOSH 126,026 125,736 125,869 125,759 125,827 125,906 125,892 0.07%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -5.18% -2.92% 9.98% 10.68% -10.68% -5.07% 9.98% -
ROE -1.44% -1.19% 4.06% 3.89% -2.87% -1.60% 4.99% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 29.14 23.33 44.39 38.21 27.15 23.91 50.05 -30.34%
EPS -1.51 -1.29 4.43 4.08 -2.90 -1.71 4.99 -
DPS 4.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.05 1.08 1.09 1.05 1.01 1.07 1.00 3.31%
Adjusted Per Share Value based on latest NOSH - 125,759
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 18.55 14.81 28.22 24.27 17.26 15.20 31.83 -30.29%
EPS -0.96 -0.82 2.82 2.59 -1.84 -1.09 3.18 -
DPS 2.55 0.00 0.00 0.00 3.18 0.00 0.00 -
NAPS 0.6684 0.6859 0.693 0.6669 0.6419 0.6804 0.6359 3.38%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.56 0.41 0.42 0.40 0.52 0.99 1.25 -
P/RPS 1.92 1.76 0.95 1.05 1.92 4.14 2.50 -16.17%
P/EPS -37.09 -31.78 9.48 9.80 -17.93 -57.89 25.03 -
EY -2.70 -3.15 10.55 10.20 -5.58 -1.73 4.00 -
DY 7.14 0.00 0.00 0.00 9.62 0.00 0.00 -
P/NAPS 0.53 0.38 0.39 0.38 0.51 0.93 1.25 -43.64%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 30/05/07 28/02/07 30/11/06 30/08/06 31/05/06 28/02/06 -
Price 0.50 0.47 0.40 0.42 0.43 0.66 1.08 -
P/RPS 1.72 2.01 0.90 1.10 1.58 2.76 2.16 -14.12%
P/EPS -33.11 -36.43 9.03 10.29 -14.83 -38.60 21.63 -
EY -3.02 -2.74 11.08 9.71 -6.74 -2.59 4.62 -
DY 8.00 0.00 0.00 0.00 11.63 0.00 0.00 -
P/NAPS 0.48 0.44 0.37 0.40 0.43 0.62 1.08 -41.84%

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