[KAMDAR] QoQ Quarter Result on 31-Mar-2015 [#1]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -41.22%
YoY- -11.81%
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 42,683 38,782 44,449 43,558 44,187 48,616 50,525 -10.60%
PBT -6,933 -1,739 6,765 2,330 3,728 205 4,712 -
Tax -95 -865 -1,845 -867 -1,239 -666 -1,563 -84.46%
NP -7,028 -2,604 4,920 1,463 2,489 -461 3,149 -
-
NP to SH -7,028 -2,604 4,920 1,463 2,489 -461 3,149 -
-
Tax Rate - - 27.27% 37.21% 33.23% 324.88% 33.17% -
Total Cost 49,711 41,386 39,529 42,095 41,698 49,077 47,376 3.25%
-
Net Worth 217,789 221,748 227,688 221,748 219,768 217,789 225,708 -2.34%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 217,789 221,748 227,688 221,748 219,768 217,789 225,708 -2.34%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -16.47% -6.71% 11.07% 3.36% 5.63% -0.95% 6.23% -
ROE -3.23% -1.17% 2.16% 0.66% 1.13% -0.21% 1.40% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.56 19.59 22.45 22.00 22.32 24.55 25.52 -10.60%
EPS -3.50 -1.32 2.48 0.74 1.26 -0.23 1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.12 1.15 1.12 1.11 1.10 1.14 -2.34%
Adjusted Per Share Value based on latest NOSH - 197,990
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 21.56 19.59 22.45 22.00 22.32 24.55 25.52 -10.60%
EPS -3.50 -1.32 2.48 0.74 1.26 -0.23 1.59 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.12 1.15 1.12 1.11 1.10 1.14 -2.34%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.375 0.365 0.45 0.48 0.65 0.625 0.785 -
P/RPS 1.74 1.86 2.00 2.18 2.91 2.55 3.08 -31.59%
P/EPS -10.56 -27.75 18.11 64.96 51.70 -268.42 49.36 -
EY -9.47 -3.60 5.52 1.54 1.93 -0.37 2.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.33 0.39 0.43 0.59 0.57 0.69 -37.53%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 30/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.365 0.40 0.415 0.455 0.48 0.60 0.625 -
P/RPS 1.69 2.04 1.85 2.07 2.15 2.44 2.45 -21.87%
P/EPS -10.28 -30.41 16.70 61.58 38.18 -257.69 39.30 -
EY -9.73 -3.29 5.99 1.62 2.62 -0.39 2.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.36 0.41 0.43 0.55 0.55 -28.79%

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