[KAMDAR] YoY TTM Result on 30-Jun-2013 [#2]

Announcement Date
21-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 13.2%
YoY- 34.49%
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 168,877 180,810 198,157 215,459 217,300 214,566 200,483 -2.81%
PBT -1,311 13,028 19,519 27,403 21,094 21,304 28,344 -
Tax -2,947 -4,617 -6,050 -8,352 -6,965 -6,824 -6,861 -13.12%
NP -4,258 8,411 13,469 19,051 14,129 14,480 21,483 -
-
NP to SH -4,258 8,411 13,469 19,051 14,165 14,480 21,483 -
-
Tax Rate - 35.44% 31.00% 30.48% 33.02% 32.03% 24.21% -
Total Cost 173,135 172,399 184,688 196,408 203,171 200,086 179,000 -0.55%
-
Net Worth 221,440 227,688 225,708 213,829 199,969 185,989 176,243 3.87%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - 3,966 - -
Div Payout % - - - - - 27.39% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 221,440 227,688 225,708 213,829 199,969 185,989 176,243 3.87%
NOSH 197,990 197,990 197,990 197,990 197,990 197,861 198,026 -0.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -2.52% 4.65% 6.80% 8.84% 6.50% 6.75% 10.72% -
ROE -1.92% 3.69% 5.97% 8.91% 7.08% 7.79% 12.19% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 85.41 91.32 100.08 108.82 109.75 108.44 101.24 -2.79%
EPS -2.15 4.25 6.80 9.62 7.15 7.32 10.85 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.12 1.15 1.14 1.08 1.01 0.94 0.89 3.90%
Adjusted Per Share Value based on latest NOSH - 197,990
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 85.30 91.32 100.08 108.82 109.75 108.37 101.26 -2.81%
EPS -2.15 4.25 6.80 9.62 7.15 7.31 10.85 -
DPS 0.00 0.00 0.00 0.00 0.00 2.00 0.00 -
NAPS 1.1184 1.15 1.14 1.08 1.01 0.9394 0.8902 3.87%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.36 0.45 0.785 0.555 0.40 0.37 0.29 -
P/RPS 0.42 0.49 0.78 0.51 0.36 0.34 0.29 6.36%
P/EPS -16.72 10.59 11.54 5.77 5.59 5.06 2.67 -
EY -5.98 9.44 8.67 17.34 17.89 19.78 37.41 -
DY 0.00 0.00 0.00 0.00 0.00 5.41 0.00 -
P/NAPS 0.32 0.39 0.69 0.51 0.40 0.39 0.33 -0.51%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 24/08/16 28/08/15 29/08/14 21/08/13 30/08/12 26/08/11 30/08/10 -
Price 0.365 0.415 0.625 0.505 0.41 0.38 0.32 -
P/RPS 0.43 0.45 0.62 0.46 0.37 0.35 0.32 5.04%
P/EPS -16.95 9.77 9.19 5.25 5.73 5.19 2.95 -
EY -5.90 10.24 10.88 19.05 17.45 19.26 33.90 -
DY 0.00 0.00 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.33 0.36 0.55 0.47 0.41 0.40 0.36 -1.43%

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