[KAMDAR] YoY TTM Result on 30-Jun-2016 [#2]

Announcement Date
24-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -201.13%
YoY- -150.62%
View:
Show?
TTM Result
30/09/18 30/09/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 123,777 152,846 157,753 168,877 180,810 198,157 215,459 -10.01%
PBT -870 8,143 4,859 -1,311 13,028 19,519 27,403 -
Tax -2,165 -2,311 -3,139 -2,947 -4,617 -6,050 -8,352 -22.65%
NP -3,035 5,832 1,720 -4,258 8,411 13,469 19,051 -
-
NP to SH -3,035 5,832 1,720 -4,258 8,411 13,469 19,051 -
-
Tax Rate - 28.38% 64.60% - 35.44% 31.00% 30.48% -
Total Cost 126,812 147,014 156,033 173,135 172,399 184,688 196,408 -7.98%
-
Net Worth 221,748 223,728 223,728 221,440 227,688 225,708 213,829 0.69%
Dividend
30/09/18 30/09/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 221,748 223,728 223,728 221,440 227,688 225,708 213,829 0.69%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
30/09/18 30/09/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin -2.45% 3.82% 1.09% -2.52% 4.65% 6.80% 8.84% -
ROE -1.37% 2.61% 0.77% -1.92% 3.69% 5.97% 8.91% -
Per Share
30/09/18 30/09/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 62.52 77.20 79.68 85.41 91.32 100.08 108.82 -10.00%
EPS -1.53 2.95 0.87 -2.15 4.25 6.80 9.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.13 1.12 1.15 1.14 1.08 0.69%
Adjusted Per Share Value based on latest NOSH - 197,990
30/09/18 30/09/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 62.52 77.20 79.68 85.30 91.32 100.08 108.82 -10.00%
EPS -1.53 2.95 0.87 -2.15 4.25 6.80 9.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.13 1.1184 1.15 1.14 1.08 0.69%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/09/18 29/09/17 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.33 0.35 0.35 0.36 0.45 0.785 0.555 -
P/RPS 0.53 0.45 0.44 0.42 0.49 0.78 0.51 0.73%
P/EPS -21.53 11.88 40.29 -16.72 10.59 11.54 5.77 -
EY -4.65 8.42 2.48 -5.98 9.44 8.67 17.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.31 0.32 0.39 0.69 0.51 -10.18%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/11/18 30/11/17 24/08/17 24/08/16 28/08/15 29/08/14 21/08/13 -
Price 0.305 0.355 0.355 0.365 0.415 0.625 0.505 -
P/RPS 0.49 0.46 0.45 0.43 0.45 0.62 0.46 1.20%
P/EPS -19.90 12.05 40.86 -16.95 9.77 9.19 5.25 -
EY -5.03 8.30 2.45 -5.90 10.24 10.88 19.05 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.31 0.31 0.33 0.36 0.55 0.47 -10.01%

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