[KAMDAR] QoQ TTM Result on 30-Jun-2005 [#2]

Announcement Date
02-Sep-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -105.62%
YoY- -109.47%
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 178,601 178,865 183,090 133,665 97,601 67,238 0 -
PBT 13,987 12,451 11,825 7,036 7,994 11,056 0 -
Tax -7,220 -7,830 -8,288 -7,122 -6,463 -5,853 0 -
NP 6,767 4,621 3,537 -86 1,531 5,203 0 -
-
NP to SH 6,140 4,621 3,537 -86 1,531 5,203 0 -
-
Tax Rate 51.62% 62.89% 70.09% 101.22% 80.85% 52.94% - -
Total Cost 171,834 174,244 179,553 133,751 96,070 62,035 0 -
-
Net Worth 134,719 125,892 130,830 127,591 126,964 130,697 0 -
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 134,719 125,892 130,830 127,591 126,964 130,697 0 -
NOSH 125,906 125,892 125,798 126,328 124,474 124,473 15,593 302.99%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 3.79% 2.58% 1.93% -0.06% 1.57% 7.74% 0.00% -
ROE 4.56% 3.67% 2.70% -0.07% 1.21% 3.98% 0.00% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 141.85 142.08 145.54 105.81 78.41 54.02 0.00 -
EPS 4.88 3.67 2.81 -0.07 1.23 4.18 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.00 1.04 1.01 1.02 1.05 0.00 -
Adjusted Per Share Value based on latest NOSH - 126,328
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 90.21 90.34 92.47 67.51 49.30 33.96 0.00 -
EPS 3.10 2.33 1.79 -0.04 0.77 2.63 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6804 0.6359 0.6608 0.6444 0.6413 0.6601 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.99 1.25 1.16 1.23 1.23 1.70 1.70 -
P/RPS 0.70 0.88 0.80 1.16 1.57 3.15 0.00 -
P/EPS 20.30 34.05 41.26 -1,806.79 100.00 40.67 0.00 -
EY 4.93 2.94 2.42 -0.06 1.00 2.46 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.25 1.12 1.22 1.21 1.62 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/05/06 28/02/06 30/11/05 02/09/05 02/06/05 01/04/05 23/11/04 -
Price 0.66 1.08 1.22 1.19 1.21 1.23 1.70 -
P/RPS 0.47 0.76 0.84 1.12 1.54 2.28 0.00 -
P/EPS 13.53 29.42 43.39 -1,748.03 98.38 29.43 0.00 -
EY 7.39 3.40 2.30 -0.06 1.02 3.40 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 1.08 1.17 1.18 1.19 1.17 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