[KAMDAR] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -2.91%
YoY- 76.66%
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 154,484 0 948 14,110 15,162 16,084 27,272 -1.82%
PBT 1,026 0 -7,965 -10,080 -43,040 -6,462 -13,196 -
Tax -3,246 0 0 52 66 6,462 13,196 -
NP -2,220 0 -7,965 -10,028 -42,973 0 0 -100.00%
-
NP to SH -2,220 0 -7,965 -10,028 -42,973 -6,229 -13,196 1.91%
-
Tax Rate 316.37% - - - - - - -
Total Cost 156,704 0 8,913 24,138 58,135 16,084 27,272 -1.84%
-
Net Worth 130,195 0 -111,242 -103,743 -75,660 -36,130 -24,035 -
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 130,195 0 -111,242 -103,743 -75,660 -36,130 -24,035 -
NOSH 125,187 15,582 15,601 15,600 15,600 15,573 15,709 -2.18%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -1.44% 0.00% -840.23% -71.07% -283.42% 0.00% 0.00% -
ROE -1.71% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 123.40 0.00 6.08 90.45 97.20 103.28 173.60 0.36%
EPS -1.77 0.00 -51.05 -64.28 -275.47 -40.00 -84.00 4.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.04 0.00 -7.13 -6.65 -4.85 -2.32 -1.53 -
Adjusted Per Share Value based on latest NOSH - 15,600
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 78.03 0.00 0.48 7.13 7.66 8.12 13.77 -1.82%
EPS -1.12 0.00 -4.02 -5.06 -21.70 -3.15 -6.66 1.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6576 0.00 -0.5619 -0.524 -0.3821 -0.1825 -0.1214 -
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 1.16 1.70 1.70 1.72 1.70 1.70 0.00 -
P/RPS 0.94 0.00 27.98 1.90 1.75 1.65 0.00 -100.00%
P/EPS -65.41 0.00 -3.33 -2.68 -0.62 -4.25 0.00 -100.00%
EY -1.53 0.00 -30.03 -37.37 -162.04 -23.53 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/11/05 23/11/04 27/11/03 29/11/02 27/11/01 30/11/00 17/02/00 -
Price 1.22 1.70 1.70 1.72 1.70 1.70 1.92 -
P/RPS 0.99 0.00 27.98 1.90 1.75 1.65 1.11 0.12%
P/EPS -68.80 0.00 -3.33 -2.68 -0.62 -4.25 -2.29 -3.55%
EY -1.45 0.00 -30.03 -37.37 -162.04 -23.53 -43.75 3.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 0.00 0.00 0.00 0.00 0.00 0.00 -100.00%

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