[KAMDAR] YoY TTM Result on 30-Sep-2021 [#1]

Announcement Date
30-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 3.98%
YoY- 39.96%
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/03/17 CAGR
Revenue 65,520 73,328 60,729 86,531 114,977 130,135 161,618 -12.96%
PBT -5,702 5,348 -4,699 -5,492 835 2,672 2,363 -
Tax -594 -682 723 -1,130 -1,235 -1,789 -2,676 -20.65%
NP -6,296 4,666 -3,976 -6,622 -400 883 -313 58.64%
-
NP to SH -6,296 4,666 -3,976 -6,622 -400 883 -313 58.64%
-
Tax Rate - 12.75% - - 147.90% 66.95% 113.25% -
Total Cost 71,816 68,662 64,705 93,153 115,377 129,252 161,931 -11.75%
-
Net Worth 221,748 227,688 211,849 215,809 223,728 223,728 219,768 0.13%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/03/17 CAGR
Net Worth 221,748 227,688 211,849 215,809 223,728 223,728 219,768 0.13%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/03/17 CAGR
NP Margin -9.61% 6.36% -6.55% -7.65% -0.35% 0.68% -0.19% -
ROE -2.84% 2.05% -1.88% -3.07% -0.18% 0.39% -0.14% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/03/17 CAGR
RPS 33.09 37.04 30.67 43.70 58.07 65.73 81.63 -12.96%
EPS -3.18 2.36 -2.01 -3.34 -0.20 0.45 -0.16 58.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.15 1.07 1.09 1.13 1.13 1.11 0.13%
Adjusted Per Share Value based on latest NOSH - 197,990
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/03/17 CAGR
RPS 33.09 37.04 30.67 43.70 58.07 65.73 81.63 -12.96%
EPS -3.18 2.36 -2.01 -3.34 -0.20 0.45 -0.16 58.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.15 1.07 1.09 1.13 1.13 1.11 0.13%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/03/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 28/06/19 29/06/18 31/03/17 -
Price 0.20 0.165 0.255 0.225 0.30 0.36 0.385 -
P/RPS 0.60 0.45 0.83 0.51 0.52 0.55 0.47 3.82%
P/EPS -6.29 7.00 -12.70 -6.73 -148.49 80.72 -243.53 -43.00%
EY -15.90 14.28 -7.88 -14.86 -0.67 1.24 -0.41 75.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.14 0.24 0.21 0.27 0.32 0.35 -9.71%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/06/19 30/06/18 31/03/17 CAGR
Date 29/11/23 29/11/22 30/11/21 26/11/20 30/08/19 24/08/18 31/05/17 -
Price 0.195 0.175 0.235 0.24 0.36 0.38 0.35 -
P/RPS 0.59 0.47 0.77 0.55 0.62 0.58 0.43 4.98%
P/EPS -6.13 7.43 -11.70 -7.18 -178.19 85.21 -221.39 -42.38%
EY -16.31 13.47 -8.55 -13.94 -0.56 1.17 -0.45 73.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.15 0.22 0.22 0.32 0.34 0.32 -9.26%

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