[KAMDAR] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 426.67%
YoY- 114450.0%
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 97,385 94,582 86,615 79,429 69,205 66,056 64,263 7.16%
PBT 7,504 6,518 5,953 4,251 1,698 -1,928 -4,504 -
Tax -2,780 -2,318 -2,238 -1,960 -1,696 -1,597 -1,298 13.52%
NP 4,724 4,200 3,715 2,291 2 -3,525 -5,802 -
-
NP to SH 4,724 4,200 3,715 2,291 2 -3,525 -5,802 -
-
Tax Rate 37.05% 35.56% 37.59% 46.11% 99.88% - - -
Total Cost 92,661 90,382 82,900 77,138 69,203 69,581 70,065 4.76%
-
Net Worth 199,969 186,226 175,869 154,421 141,787 132,187 127,391 7.79%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 5,035 6,306 -
Div Payout % - - - - - 0.00% 0.00% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 199,969 186,226 175,869 154,421 141,787 132,187 127,391 7.79%
NOSH 197,990 198,113 197,606 126,574 124,375 125,892 126,130 7.79%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.85% 4.44% 4.29% 2.88% 0.00% -5.34% -9.03% -
ROE 2.36% 2.26% 2.11% 1.48% 0.00% -2.67% -4.55% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 49.19 47.74 43.83 62.75 55.64 52.47 50.95 -0.58%
EPS 2.39 2.12 1.88 1.81 0.00 -2.80 -4.60 -
DPS 0.00 0.00 0.00 0.00 0.00 4.00 5.00 -
NAPS 1.01 0.94 0.89 1.22 1.14 1.05 1.01 0.00%
Adjusted Per Share Value based on latest NOSH - 126,258
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 49.19 47.77 43.75 40.12 34.95 33.36 32.46 7.16%
EPS 2.39 2.12 1.88 1.16 0.00 -1.78 -2.93 -
DPS 0.00 0.00 0.00 0.00 0.00 2.54 3.19 -
NAPS 1.01 0.9406 0.8883 0.7799 0.7161 0.6676 0.6434 7.79%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.40 0.37 0.29 0.25 0.29 0.56 0.52 -
P/RPS 0.81 0.78 0.66 0.40 0.52 1.07 1.02 -3.76%
P/EPS 16.76 17.45 15.43 13.81 18,034.37 -20.00 -11.30 -
EY 5.96 5.73 6.48 7.24 0.01 -5.00 -8.85 -
DY 0.00 0.00 0.00 0.00 0.00 7.14 9.62 -
P/NAPS 0.40 0.39 0.33 0.20 0.25 0.53 0.51 -3.96%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 30/08/12 26/08/11 30/08/10 28/08/09 29/08/08 30/08/07 30/08/06 -
Price 0.41 0.38 0.32 0.27 0.33 0.50 0.43 -
P/RPS 0.83 0.80 0.73 0.43 0.59 0.95 0.84 -0.19%
P/EPS 17.18 17.92 17.02 14.92 20,521.88 -17.86 -9.35 -
EY 5.82 5.58 5.88 6.70 0.00 -5.60 -10.70 -
DY 0.00 0.00 0.00 0.00 0.00 8.00 11.63 -
P/NAPS 0.41 0.40 0.36 0.22 0.29 0.48 0.43 -0.78%

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