[KAMDAR] QoQ Quarter Result on 31-Dec-2016

Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016
Profit Trend
QoQ- 114.04%
YoY- 105.58%
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 29,759 45,794 36,080 41,213 34,666 49,659 37,753 -14.65%
PBT 946 5,514 590 1,093 -2,338 3,018 2,910 -52.68%
Tax 373 -1,405 -578 -701 -455 -942 -1,084 -
NP 1,319 4,109 12 392 -2,793 2,076 1,826 -19.47%
-
NP to SH 1,319 4,109 12 392 -2,793 2,076 1,826 -19.47%
-
Tax Rate -39.43% 25.48% 97.97% 64.14% - 31.21% 37.25% -
Total Cost 28,440 41,685 36,068 40,821 37,459 47,583 35,927 -14.41%
-
Net Worth 223,728 223,728 219,768 219,768 217,789 221,748 219,768 1.19%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 223,728 223,728 219,768 219,768 217,789 221,748 219,768 1.19%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.43% 8.97% 0.03% 0.95% -8.06% 4.18% 4.84% -
ROE 0.59% 1.84% 0.01% 0.18% -1.28% 0.94% 0.83% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.03 23.13 18.22 20.82 17.51 25.08 19.07 -14.66%
EPS 0.67 2.08 0.01 0.20 -1.41 1.05 0.92 -19.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.13 1.11 1.11 1.10 1.12 1.11 1.19%
Adjusted Per Share Value based on latest NOSH - 197,990
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 15.03 23.13 18.22 20.82 17.51 25.08 19.07 -14.66%
EPS 0.67 2.08 0.01 0.20 -1.41 1.05 0.92 -19.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.13 1.11 1.11 1.10 1.12 1.11 1.19%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.35 0.35 0.385 0.315 0.325 0.36 0.34 -
P/RPS 2.33 1.51 2.11 0.00 1.86 1.44 1.78 19.64%
P/EPS 52.54 16.86 6,352.18 0.00 -23.04 34.33 36.87 26.60%
EY 1.90 5.93 0.02 0.00 -4.34 2.91 2.71 -21.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.35 0.28 0.30 0.32 0.31 0.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 30/11/17 24/08/17 31/05/17 27/02/17 25/11/16 24/08/16 31/05/16 -
Price 0.355 0.355 0.37 0.35 0.35 0.365 0.37 -
P/RPS 2.36 1.53 2.03 0.00 2.00 1.46 1.94 13.94%
P/EPS 53.29 17.11 6,104.69 0.00 -24.81 34.81 40.12 20.81%
EY 1.88 5.85 0.02 0.00 -4.03 2.87 2.49 -17.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.33 0.32 0.32 0.33 0.33 -4.07%

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