[KAMDAR] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
23-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Revenue 163,173 149,750 154,484 0 14,110 15,162 16,084 39.21%
PBT 7,956 2,258 1,026 0 -10,080 -43,040 -6,462 -
Tax -4,156 -3,153 -3,246 0 52 66 6,462 -
NP 3,800 -894 -2,220 0 -10,028 -42,973 0 -
-
NP to SH 3,800 -894 -2,220 0 -10,028 -42,973 -6,229 -
-
Tax Rate 52.24% 139.64% 316.37% - - - - -
Total Cost 159,373 150,645 156,704 0 24,138 58,135 16,084 38.75%
-
Net Worth 138,716 132,933 130,195 0 -103,743 -75,660 -36,130 -
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Div 6,725 8,440 - - - - - -
Div Payout % 176.99% 0.00% - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 138,716 132,933 130,195 0 -103,743 -75,660 -36,130 -
NOSH 126,106 126,603 125,187 15,582 15,600 15,600 15,573 34.80%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 2.33% -0.60% -1.44% 0.00% -71.07% -283.42% 0.00% -
ROE 2.74% -0.67% -1.71% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
RPS 129.39 118.28 123.40 0.00 90.45 97.20 103.28 3.27%
EPS 3.01 -0.71 -1.77 0.00 -64.28 -275.47 -40.00 -
DPS 5.33 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.10 1.05 1.04 0.00 -6.65 -4.85 -2.32 -
Adjusted Per Share Value based on latest NOSH - 15,593
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
RPS 82.41 75.64 78.03 0.00 7.13 7.66 8.12 39.22%
EPS 1.92 -0.45 -1.12 0.00 -5.06 -21.70 -3.15 -
DPS 3.40 4.26 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7006 0.6714 0.6576 0.00 -0.524 -0.3821 -0.1825 -
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/02 28/09/01 29/09/00 -
Price 0.48 0.40 1.16 1.70 1.72 1.70 1.70 -
P/RPS 0.37 0.34 0.94 0.00 1.90 1.75 1.65 -19.22%
P/EPS 15.93 -56.60 -65.41 0.00 -2.68 -0.62 -4.25 -
EY 6.28 -1.77 -1.53 0.00 -37.37 -162.04 -23.53 -
DY 11.11 16.67 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.38 1.12 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/07 30/11/06 30/11/05 23/11/04 29/11/02 27/11/01 30/11/00 -
Price 0.50 0.42 1.22 1.70 1.72 1.70 1.70 -
P/RPS 0.39 0.36 0.99 0.00 1.90 1.75 1.65 -18.61%
P/EPS 16.59 -59.43 -68.80 0.00 -2.68 -0.62 -4.25 -
EY 6.03 -1.68 -1.45 0.00 -37.37 -162.04 -23.53 -
DY 10.67 15.87 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.40 1.17 0.00 0.00 0.00 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