[KAMDAR] YoY Quarter Result on 30-Jun-2004 [#2]

Announcement Date
10-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 36,724 34,164 36,064 0 0 6,225 3,616 47.13%
PBT -1,071 -2,978 -958 0 -4,134 -2,517 -26,676 -41.46%
Tax -832 -671 -659 0 0 0 26,676 -
NP -1,903 -3,649 -1,617 0 -4,134 -2,517 0 -
-
NP to SH -1,903 -3,649 -1,617 0 -4,134 -2,517 -26,651 -35.57%
-
Tax Rate - - - - - - - -
Total Cost 38,627 37,813 37,681 0 4,134 8,742 3,616 48.37%
-
Net Worth 132,327 127,085 127,591 0 -111,540 -101,116 -72,695 -
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 5,041 6,291 - - - - - -
Div Payout % 0.00% 0.00% - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 132,327 127,085 127,591 0 -111,540 -101,116 -72,695 -
NOSH 126,026 125,827 126,328 15,499 15,600 15,604 15,599 41.63%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -5.18% -10.68% -4.48% 0.00% 0.00% -40.43% 0.00% -
ROE -1.44% -2.87% -1.27% 0.00% 0.00% 0.00% 0.00% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 29.14 27.15 28.55 0.00 0.00 39.89 23.18 3.88%
EPS -1.51 -2.90 -1.28 0.00 -26.50 -16.13 -170.84 -54.51%
DPS 4.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.01 1.01 0.00 -7.15 -6.48 -4.66 -
Adjusted Per Share Value based on latest NOSH - 15,499
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 18.55 17.26 18.22 0.00 0.00 3.14 1.83 47.08%
EPS -0.96 -1.84 -0.82 0.00 -2.09 -1.27 -13.46 -35.58%
DPS 2.55 3.18 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6684 0.6419 0.6444 0.00 -0.5634 -0.5107 -0.3672 -
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 31/05/02 29/06/01 -
Price 0.56 0.52 1.23 1.70 1.70 1.70 1.70 -
P/RPS 1.92 1.92 4.31 0.00 0.00 4.26 7.33 -20.00%
P/EPS -37.09 -17.93 -96.09 0.00 -6.42 -10.54 -1.00 82.56%
EY -2.70 -5.58 -1.04 0.00 -15.59 -9.49 -100.49 -45.25%
DY 7.14 9.62 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 1.22 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 30/08/06 02/09/05 10/09/04 28/08/03 30/08/02 08/10/01 -
Price 0.50 0.43 1.19 1.70 1.70 1.70 1.70 -
P/RPS 1.72 1.58 4.17 0.00 0.00 4.26 7.33 -21.45%
P/EPS -33.11 -14.83 -92.97 0.00 -6.42 -10.54 -1.00 79.14%
EY -3.02 -6.74 -1.08 0.00 -15.59 -9.49 -100.49 -44.22%
DY 8.00 11.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.43 1.18 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