[KAMDAR] YoY Quarter Result on 30-Jun-2015 [#2]

	30/09/17	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Quarter Result
Revenue	29,759	45,794	49,659	44,449	50,525	51,627	54,687	-10.93%
YoY %	-35.02%	-7.78%	11.72%	-12.03%	-2.13%	-5.60%	-	-
Horiz. %	54.42%	83.74%	90.81%	81.28%	92.39%	94.40%	100.00%	-
PBT	946	5,514	3,018	6,765	4,712	7,571	5,245	-27.81%
YoY %	-82.84%	82.70%	-55.39%	43.57%	-37.76%	44.35%	-	-
Horiz. %	18.04%	105.13%	57.54%	128.98%	89.84%	144.35%	100.00%	-
Tax	373	-1,405	-942	-1,845	-1,563	-1,956	-1,851	-
YoY %	126.55%	-49.15%	48.94%	-18.04%	20.09%	-5.67%	-	-
Horiz. %	-20.15%	75.90%	50.89%	99.68%	84.44%	105.67%	100.00%	-
NP	1,319	4,109	2,076	4,920	3,149	5,615	3,394	-16.46%
YoY %	-67.90%	97.93%	-57.80%	56.24%	-43.92%	65.44%	-	-
Horiz. %	38.86%	121.07%	61.17%	144.96%	92.78%	165.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,319	4,109	2,076	4,920	3,149	5,615	3,394	-16.46%
YoY %	-67.90%	97.93%	-57.80%	56.24%	-43.92%	65.44%	-	-
Horiz. %	38.86%	121.07%	61.17%	144.96%	92.78%	165.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-39.43%	25.48%	31.21%	27.27%	33.17%	25.84%	35.29%	-
YoY %	-254.75%	-18.36%	14.45%	-17.79%	28.37%	-26.78%	-	-
Horiz. %	-111.73%	72.20%	88.44%	77.27%	93.99%	73.22%	100.00%	-
Total Cost	28,440	41,685	47,583	39,529	47,376	46,012	51,293	-10.61%
YoY %	-31.77%	-12.40%	20.37%	-16.56%	2.96%	-10.30%	-	-
Horiz. %	55.45%	81.27%	92.77%	77.07%	92.36%	89.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	223,728	223,728	221,748	227,688	225,708	213,829	199,969	2.15%
YoY %	0.00%	0.89%	-2.61%	0.88%	5.56%	6.93%	-	-
Horiz. %	111.88%	111.88%	110.89%	113.86%	112.87%	106.93%	100.00%	-

	30/09/17	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/17	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	223,728	223,728	221,748	227,688	225,708	213,829	199,969	2.15%
YoY %	0.00%	0.89%	-2.61%	0.88%	5.56%	6.93%	-	-
Horiz. %	111.88%	111.88%	110.89%	113.86%	112.87%	106.93%	100.00%	-
NOSH	197,990	197,990	197,990	197,990	197,990	197,990	197,990	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/17	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	4.43%	8.97%	4.18%	11.07%	6.23%	10.88%	6.21%	-
YoY %	-50.61%	114.59%	-62.24%	77.69%	-42.74%	75.20%	-	-
Horiz. %	71.34%	144.44%	67.31%	178.26%	100.32%	175.20%	100.00%	-
ROE	0.59%	1.84%	0.94%	2.16%	1.40%	2.63%	1.70%	-
YoY %	-67.93%	95.74%	-56.48%	54.29%	-46.77%	54.71%	-	-
Horiz. %	34.71%	108.24%	55.29%	127.06%	82.35%	154.71%	100.00%	-

	30/09/17	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	15.03	23.13	25.08	22.45	25.52	26.08	27.62	-10.93%
YoY %	-35.02%	-7.78%	11.71%	-12.03%	-2.15%	-5.58%	-	-
Horiz. %	54.42%	83.74%	90.80%	81.28%	92.40%	94.42%	100.00%	-
EPS	0.67	2.08	1.05	2.48	1.59	2.84	1.71	-16.33%
YoY %	-67.79%	98.10%	-57.66%	55.97%	-44.01%	66.08%	-	-
Horiz. %	39.18%	121.64%	61.40%	145.03%	92.98%	166.08%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.13	1.13	1.12	1.15	1.14	1.08	1.01	2.15%
YoY %	0.00%	0.89%	-2.61%	0.88%	5.56%	6.93%	-	-
Horiz. %	111.88%	111.88%	110.89%	113.86%	112.87%	106.93%	100.00%	-

	30/09/17	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 197,990
RPS	15.02	23.11	25.06	22.43	25.50	26.05	27.60	-10.93%
YoY %	-35.01%	-7.78%	11.73%	-12.04%	-2.11%	-5.62%	-	-
Horiz. %	54.42%	83.73%	90.80%	81.27%	92.39%	94.38%	100.00%	-
EPS	0.67	2.07	1.05	2.48	1.59	2.83	1.71	-16.33%
YoY %	-67.63%	97.14%	-57.66%	55.97%	-43.82%	65.50%	-	-
Horiz. %	39.18%	121.05%	61.40%	145.03%	92.98%	165.50%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.129	1.129	1.119	1.149	1.139	1.0791	1.0091	2.15%
YoY %	0.00%	0.89%	-2.61%	0.88%	5.55%	6.94%	-	-
Horiz. %	111.88%	111.88%	110.89%	113.86%	112.87%	106.94%	100.00%	-

	30/09/17	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	0.35	0.35	0.36	0.45	0.785	0.555	0.40	-
P/RPS	2.33	1.51	1.44	2.00	3.08	2.13	1.45	9.44%
YoY %	54.30%	4.86%	-28.00%	-35.06%	44.60%	46.90%	-	-
Horiz. %	160.69%	104.14%	99.31%	137.93%	212.41%	146.90%	100.00%	-
P/EPS	52.54	16.86	34.33	18.11	49.36	19.57	23.33	16.70%
YoY %	211.63%	-50.89%	89.56%	-63.31%	152.22%	-16.12%	-	-
Horiz. %	225.20%	72.27%	147.15%	77.63%	211.57%	83.88%	100.00%	-
EY	1.90	5.93	2.91	5.52	2.03	5.11	4.29	-14.35%
YoY %	-67.96%	103.78%	-47.28%	171.92%	-60.27%	19.11%	-	-
Horiz. %	44.29%	138.23%	67.83%	128.67%	47.32%	119.11%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.31	0.31	0.32	0.39	0.69	0.51	0.40	-4.73%
YoY %	0.00%	-3.12%	-17.95%	-43.48%	35.29%	27.50%	-	-
Horiz. %	77.50%	77.50%	80.00%	97.50%	172.50%	127.50%	100.00%	-

	30/09/17	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	30/11/17	24/08/17	24/08/16	28/08/15	29/08/14	21/08/13	30/08/12	-
Price	0.355	0.355	0.365	0.415	0.625	0.505	0.41	-
P/RPS	2.36	1.53	1.46	1.85	2.45	1.94	1.48	9.28%
YoY %	54.25%	4.79%	-21.08%	-24.49%	26.29%	31.08%	-	-
Horiz. %	159.46%	103.38%	98.65%	125.00%	165.54%	131.08%	100.00%	-
P/EPS	53.29	17.11	34.81	16.70	39.30	17.81	23.92	16.46%
YoY %	211.46%	-50.85%	108.44%	-57.51%	120.66%	-25.54%	-	-
Horiz. %	222.78%	71.53%	145.53%	69.82%	164.30%	74.46%	100.00%	-
EY	1.88	5.85	2.87	5.99	2.54	5.62	4.18	-14.10%
YoY %	-67.86%	103.83%	-52.09%	135.83%	-54.80%	34.45%	-	-
Horiz. %	44.98%	139.95%	68.66%	143.30%	60.77%	134.45%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.31	0.31	0.33	0.36	0.55	0.47	0.41	-5.18%
YoY %	0.00%	-6.06%	-8.33%	-34.55%	17.02%	14.63%	-	-
Horiz. %	75.61%	75.61%	80.49%	87.80%	134.15%	114.63%	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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos