[KAMDAR] YoY TTM Result on 30-Sep-2018 [#2]

Announcement Date
28-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2019
Quarter
30-Sep-2018 [#2]
Profit Trend
QoQ- -443.71%
YoY- -152.04%
View:
Show?
TTM Result
31/12/21 31/12/20 30/09/19 30/09/18 30/06/17 30/09/17 30/06/16 CAGR
Revenue 59,552 74,501 113,197 123,777 157,753 152,846 168,877 -17.24%
PBT -4,686 -7,427 2,061 -870 4,859 8,143 -1,311 26.02%
Tax 433 -467 -1,169 -2,165 -3,139 -2,311 -2,947 -
NP -4,253 -7,894 892 -3,035 1,720 5,832 -4,258 -0.02%
-
NP to SH -4,253 -7,894 892 -3,035 1,720 5,832 -4,258 -0.02%
-
Tax Rate - - 56.72% - 64.60% 28.38% - -
Total Cost 63,805 82,395 112,305 126,812 156,033 147,014 173,135 -16.57%
-
Net Worth 209,869 215,809 221,748 221,748 223,728 223,728 221,440 -0.96%
Dividend
31/12/21 31/12/20 30/09/19 30/09/18 30/06/17 30/09/17 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 30/09/19 30/09/18 30/06/17 30/09/17 30/06/16 CAGR
Net Worth 209,869 215,809 221,748 221,748 223,728 223,728 221,440 -0.96%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
31/12/21 31/12/20 30/09/19 30/09/18 30/06/17 30/09/17 30/06/16 CAGR
NP Margin -7.14% -10.60% 0.79% -2.45% 1.09% 3.82% -2.52% -
ROE -2.03% -3.66% 0.40% -1.37% 0.77% 2.61% -1.92% -
Per Share
31/12/21 31/12/20 30/09/19 30/09/18 30/06/17 30/09/17 30/06/16 CAGR
RPS 30.08 37.63 57.17 62.52 79.68 77.20 85.41 -17.26%
EPS -2.15 -3.99 0.45 -1.53 0.87 2.95 -2.15 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.09 1.12 1.12 1.13 1.13 1.12 -0.99%
Adjusted Per Share Value based on latest NOSH - 197,990
31/12/21 31/12/20 30/09/19 30/09/18 30/06/17 30/09/17 30/06/16 CAGR
RPS 30.08 37.63 57.17 62.52 79.68 77.20 85.30 -17.24%
EPS -2.15 -3.99 0.45 -1.53 0.87 2.95 -2.15 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.06 1.09 1.12 1.12 1.13 1.13 1.1184 -0.96%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 30/09/19 30/09/18 30/06/17 30/09/17 30/06/16 CAGR
Date 31/12/21 31/12/20 30/09/19 28/09/18 30/06/17 29/09/17 30/06/16 -
Price 0.185 0.265 0.32 0.33 0.35 0.35 0.36 -
P/RPS 0.62 0.70 0.56 0.53 0.44 0.45 0.42 7.32%
P/EPS -8.61 -6.65 71.03 -21.53 40.29 11.88 -16.72 -11.35%
EY -11.61 -15.05 1.41 -4.65 2.48 8.42 -5.98 12.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.24 0.29 0.29 0.31 0.31 0.32 -10.85%
Price Multiplier on Announcement Date
31/12/21 31/12/20 30/09/19 30/09/18 30/06/17 30/09/17 30/06/16 CAGR
Date 28/02/22 29/03/21 28/11/19 28/11/18 24/08/17 30/11/17 24/08/16 -
Price 0.225 0.00 0.30 0.305 0.355 0.355 0.365 -
P/RPS 0.75 0.00 0.52 0.49 0.45 0.46 0.43 10.62%
P/EPS -10.47 0.00 66.59 -19.90 40.86 12.05 -16.95 -8.37%
EY -9.55 0.00 1.50 -5.03 2.45 8.30 -5.90 9.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.00 0.27 0.27 0.31 0.31 0.33 -7.87%

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