[KAMDAR] YoY Annual (Unaudited) Result on 2020-03-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annual (Unaudited) Result 31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 109,291 117,087 175,012 163,291 169,472 183,688 204,660 -9.55% YoY % -6.66% -33.10% 7.18% -3.65% -7.74% -10.25% - Horiz. % 53.40% 57.21% 85.51% 79.79% 82.81% 89.75% 100.00%
PBT -2,254 1,433 6,188 4,683 423 12,893 22,713 - YoY % -257.29% -76.84% 32.14% 1,007.09% -96.72% -43.24% - Horiz. % -9.92% 6.31% 27.24% 20.62% 1.86% 56.76% 100.00%
Tax -1,651 -1,228 -2,924 -3,182 -3,672 -5,753 -6,185 -19.04% YoY % -34.45% 58.00% 8.11% 13.34% 36.17% 6.98% - Horiz. % 26.69% 19.85% 47.28% 51.45% 59.37% 93.02% 100.00%
NP -3,905 205 3,264 1,501 -3,249 7,140 16,528 - YoY % -2,004.88% -93.72% 117.46% 146.20% -145.50% -56.80% - Horiz. % -23.63% 1.24% 19.75% 9.08% -19.66% 43.20% 100.00%
NP to SH -3,905 205 3,264 1,501 -3,249 7,140 16,528 - YoY % -2,004.88% -93.72% 117.46% 146.20% -145.50% -56.80% - Horiz. % -23.63% 1.24% 19.75% 9.08% -19.66% 43.20% 100.00%
Tax Rate - % 85.69 % 47.25 % 67.95 % 868.09 % 44.62 % 27.23 % - YoY % 0.00% 81.35% -30.46% -92.17% 1,845.52% 63.86% - Horiz. % 0.00% 314.69% 173.52% 249.54% 3,187.99% 163.86% 100.00%
Total Cost 113,196 116,882 171,748 161,790 172,721 176,548 188,132 -7.80% YoY % -3.15% -31.95% 6.15% -6.33% -2.17% -6.16% - Horiz. % 60.17% 62.13% 91.29% 86.00% 91.81% 93.84% 100.00%
Net Worth 217,789 221,748 223,728 219,768 217,789 221,922 221,907 -0.30% YoY % -1.79% -0.88% 1.80% 0.91% -1.86% 0.01% - Horiz. % 98.14% 99.93% 100.82% 99.04% 98.14% 100.01% 100.00%
Dividend 31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 217,789 221,748 223,728 219,768 217,789 221,922 221,907 -0.30% YoY % -1.79% -0.88% 1.80% 0.91% -1.86% 0.01% - Horiz. % 98.14% 99.93% 100.82% 99.04% 98.14% 100.01% 100.00%
NOSH 197,990 197,990 197,990 197,990 197,990 198,144 198,132 -0.01% YoY % 0.00% 0.00% 0.00% 0.00% -0.08% 0.01% - Horiz. % 99.93% 99.93% 99.93% 99.93% 99.93% 100.01% 100.00%
Ratio Analysis 31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin -3.57 % 0.18 % 1.87 % 0.92 % -1.92 % 3.89 % 8.08 % - YoY % -2,083.33% -90.37% 103.26% 147.92% -149.36% -51.86% - Horiz. % -44.18% 2.23% 23.14% 11.39% -23.76% 48.14% 100.00%
ROE -1.79 % 0.09 % 1.46 % 0.68 % -1.49 % 3.22 % 7.45 % - YoY % -2,088.89% -93.84% 114.71% 145.64% -146.27% -56.78% - Horiz. % -24.03% 1.21% 19.60% 9.13% -20.00% 43.22% 100.00%
Per Share 31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 55.20 59.14 88.39 82.47 85.60 92.70 103.29 -9.54% YoY % -6.66% -33.09% 7.18% -3.66% -7.66% -10.25% - Horiz. % 53.44% 57.26% 85.57% 79.84% 82.87% 89.75% 100.00%
EPS -1.97 0.10 1.65 0.76 -1.60 3.60 8.30 - YoY % -2,070.00% -93.94% 117.11% 147.50% -144.44% -56.63% - Horiz. % -23.73% 1.20% 19.88% 9.16% -19.28% 43.37% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1000 1.1200 1.1300 1.1100 1.1000 1.1200 1.1200 -0.29% YoY % -1.79% -0.88% 1.80% 0.91% -1.79% 0.00% - Horiz. % 98.21% 100.00% 100.89% 99.11% 98.21% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 197,990 31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 55.20 59.14 88.39 82.47 85.60 92.78 103.37 -9.55% YoY % -6.66% -33.09% 7.18% -3.66% -7.74% -10.24% - Horiz. % 53.40% 57.21% 85.51% 79.78% 82.81% 89.76% 100.00%
EPS -1.97 0.10 1.65 0.76 -1.60 3.61 8.35 - YoY % -2,070.00% -93.94% 117.11% 147.50% -144.32% -56.77% - Horiz. % -23.59% 1.20% 19.76% 9.10% -19.16% 43.23% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 1.1000 1.1200 1.1300 1.1100 1.1000 1.1209 1.1208 -0.30% YoY % -1.79% -0.88% 1.80% 0.91% -1.86% 0.01% - Horiz. % 98.14% 99.93% 100.82% 99.04% 98.14% 100.01% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/03/20 29/03/19 30/03/18 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.2500 0.2900 0.3500 0.3150 0.3750 0.6500 0.5100 -
P/RPS 0.45 0.49 0.40 0.38 0.44 0.70 0.49 -1.35% YoY % -8.16% 22.50% 5.26% -13.64% -37.14% 42.86% - Horiz. % 91.84% 100.00% 81.63% 77.55% 89.80% 142.86% 100.00%
P/EPS -12.68 280.08 21.23 41.55 -22.85 18.04 6.11 - YoY % -104.53% 1,219.27% -48.90% 281.84% -226.66% 195.25% - Horiz. % -207.53% 4,583.96% 347.46% 680.03% -373.98% 295.25% 100.00%
EY -7.89 0.36 4.71 2.41 -4.38 5.54 16.36 - YoY % -2,291.67% -92.36% 95.44% 155.02% -179.06% -66.14% - Horiz. % -48.23% 2.20% 28.79% 14.73% -26.77% 33.86% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.23 0.26 0.31 0.28 0.34 0.58 0.46 -10.49% YoY % -11.54% -16.13% 10.71% -17.65% -41.38% 26.09% - Horiz. % 50.00% 56.52% 67.39% 60.87% 73.91% 126.09% 100.00%
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 30/06/20 31/05/19 31/05/18 27/02/17 29/02/16 27/02/15 28/02/14 -
Price 0.1950 0.3300 0.3600 0.3500 0.3650 0.4800 0.5200 -
P/RPS 0.35 0.56 0.41 0.42 0.43 0.52 0.50 -5.55% YoY % -37.50% 36.59% -2.38% -2.33% -17.31% 4.00% - Horiz. % 70.00% 112.00% 82.00% 84.00% 86.00% 104.00% 100.00%
P/EPS -9.89 318.72 21.84 46.17 -22.24 13.32 6.23 - YoY % -103.10% 1,359.34% -52.70% 307.60% -266.97% 113.80% - Horiz. % -158.75% 5,115.89% 350.56% 741.09% -356.98% 213.80% 100.00%
EY -10.11 0.31 4.58 2.17 -4.50 7.51 16.04 - YoY % -3,361.29% -93.23% 111.06% 148.22% -159.92% -53.18% - Horiz. % -63.03% 1.93% 28.55% 13.53% -28.05% 46.82% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.18 0.29 0.32 0.32 0.33 0.43 0.46 -13.94% YoY % -37.93% -9.38% 0.00% -3.03% -23.26% -6.52% - Horiz. % 39.13% 63.04% 69.57% 69.57% 71.74% 93.48% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
KGMB_2020Q4_Interim Financial Report.pdf 
