[KAMDAR] YoY Quarter Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 55,873 63,013 67,238 0 107 4,203 3,911 55.73%
PBT 8,199 11,682 11,056 0 -5,579 -22,142 -6,460 -
Tax -2,623 -5,395 -5,853 0 0 89 6,460 -
NP 5,576 6,287 5,203 0 -5,579 -22,053 0 -
-
NP to SH 5,576 6,287 5,203 0 -5,579 -22,053 -6,460 -
-
Tax Rate 31.99% 46.18% 52.94% - - - - -
Total Cost 50,297 56,726 62,035 0 5,686 26,256 3,911 53.03%
-
Net Worth 137,197 125,892 130,697 0 -109,676 -96,560 -43,014 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 137,197 125,892 130,697 0 -109,676 -96,560 -43,014 -
NOSH 125,869 125,892 124,473 15,603 15,601 15,599 15,756 41.36%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 9.98% 9.98% 7.74% 0.00% -5,214.02% -524.70% 0.00% -
ROE 4.06% 4.99% 3.98% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 44.39 50.05 54.02 0.00 0.69 26.94 24.82 10.16%
EPS 4.43 4.99 4.18 0.00 -35.76 -141.37 -41.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.09 1.00 1.05 0.00 -7.03 -6.19 -2.73 -
Adjusted Per Share Value based on latest NOSH - 15,603
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 28.22 31.83 33.96 0.00 0.05 2.12 1.98 55.67%
EPS 2.82 3.18 2.63 0.00 -2.82 -11.14 -3.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.693 0.6359 0.6601 0.00 -0.554 -0.4877 -0.2173 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 21/12/00 -
Price 0.42 1.25 1.70 1.70 1.70 1.70 1.70 -
P/RPS 0.95 2.50 3.15 0.00 247.87 6.31 6.85 -28.04%
P/EPS 9.48 25.03 40.67 0.00 -4.75 -1.20 -4.15 -
EY 10.55 4.00 2.46 0.00 -21.04 -83.16 -24.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 1.25 1.62 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 01/04/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 0.40 1.08 1.23 1.70 1.70 1.70 1.70 -
P/RPS 0.90 2.16 2.28 0.00 247.87 6.31 6.85 -28.68%
P/EPS 9.03 21.63 29.43 0.00 -4.75 -1.20 -4.15 -
EY 11.08 4.62 3.40 0.00 -21.04 -83.16 -24.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 1.08 1.17 0.00 0.00 0.00 0.00 -

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

Post a Comment