[KAMDAR] YoY Annualized Quarter Result on 2016-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 139,548 147,988 144,320 151,012 174,232 161,432 182,872 -4.23% YoY % -5.70% 2.54% -4.43% -13.33% 7.93% -11.72% - Horiz. % 76.31% 80.92% 78.92% 82.58% 95.28% 88.28% 100.00%
PBT 7,860 10,352 2,360 11,640 9,320 10,704 18,836 -13.05% YoY % -24.07% 338.64% -79.73% 24.89% -12.93% -43.17% - Horiz. % 41.73% 54.96% 12.53% 61.80% 49.48% 56.83% 100.00%
Tax -3,396 -3,392 -2,312 -4,336 -3,468 -4,068 -6,344 -9.51% YoY % -0.12% -46.71% 46.68% -25.03% 14.75% 35.88% - Horiz. % 53.53% 53.47% 36.44% 68.35% 54.67% 64.12% 100.00%
NP 4,464 6,960 48 7,304 5,852 6,636 12,492 -15.18% YoY % -35.86% 14,400.00% -99.34% 24.81% -11.81% -46.88% - Horiz. % 35.73% 55.72% 0.38% 58.47% 46.85% 53.12% 100.00%
NP to SH 4,464 6,960 48 7,304 5,852 6,636 12,492 -15.18% YoY % -35.86% 14,400.00% -99.34% 24.81% -11.81% -46.88% - Horiz. % 35.73% 55.72% 0.38% 58.47% 46.85% 53.12% 100.00%
Tax Rate 43.21 % 32.77 % 97.97 % 37.25 % 37.21 % 38.00 % 33.68 % 4.07% YoY % 31.86% -66.55% 163.01% 0.11% -2.08% 12.83% - Horiz. % 128.30% 97.30% 290.88% 110.60% 110.48% 112.83% 100.00%
Total Cost 135,084 141,028 144,272 143,708 168,380 154,796 170,380 -3.64% YoY % -4.21% -2.25% 0.39% -14.65% 8.78% -9.15% - Horiz. % 79.28% 82.77% 84.68% 84.35% 98.83% 90.85% 100.00%
Net Worth 223,728 223,728 219,768 219,768 221,748 221,748 207,889 1.18% YoY % 0.00% 1.80% 0.00% -0.89% 0.00% 6.67% - Horiz. % 107.62% 107.62% 105.71% 105.71% 106.67% 106.67% 100.00%
Dividend 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 223,728 223,728 219,768 219,768 221,748 221,748 207,889 1.18% YoY % 0.00% 1.80% 0.00% -0.89% 0.00% 6.67% - Horiz. % 107.62% 107.62% 105.71% 105.71% 106.67% 106.67% 100.00%
NOSH 197,990 197,990 197,990 197,990 197,990 197,990 197,990 - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 3.20 % 4.70 % 0.03 % 4.84 % 3.36 % 4.11 % 6.83 % -11.42% YoY % -31.91% 15,566.67% -99.38% 44.05% -18.25% -39.82% - Horiz. % 46.85% 68.81% 0.44% 70.86% 49.19% 60.18% 100.00%
ROE 2.00 % 3.11 % 0.02 % 3.32 % 2.64 % 2.99 % 6.01 % -16.14% YoY % -35.69% 15,450.00% -99.40% 25.76% -11.71% -50.25% - Horiz. % 33.28% 51.75% 0.33% 55.24% 43.93% 49.75% 100.00%
Per Share 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 70.48 74.75 72.89 76.27 88.00 81.54 92.36 -4.23% YoY % -5.71% 2.55% -4.43% -13.33% 7.92% -11.72% - Horiz. % 76.31% 80.93% 78.92% 82.58% 95.28% 88.28% 100.00%
EPS 2.24 3.52 0.04 3.68 2.96 3.36 6.32 -15.29% YoY % -36.36% 8,700.00% -98.91% 24.32% -11.90% -46.84% - Horiz. % 35.44% 55.70% 0.63% 58.23% 46.84% 53.16% 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 1.1300 1.1300 1.1100 1.1100 1.1200 1.1200 1.0500 1.18% YoY % 0.00% 1.80% 0.00% -0.89% 0.00% 6.67% - Horiz. % 107.62% 107.62% 105.71% 105.71% 106.67% 106.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 197,990 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 70.48 74.75 72.89 76.27 88.00 81.54 92.36 -4.23% YoY % -5.71% 2.55% -4.43% -13.33% 7.92% -11.72% - Horiz. % 76.31% 80.93% 78.92% 82.58% 95.28% 88.28% 100.00%
EPS 2.24 3.52 0.04 3.68 2.96 3.36 6.32 -15.29% YoY % -36.36% 8,700.00% -98.91% 24.32% -11.90% -46.84% - Horiz. % 35.44% 55.70% 0.63% 58.23% 46.84% 53.16% 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 1.1300 1.1300 1.1100 1.1100 1.1200 1.1200 1.0500 1.18% YoY % 0.00% 1.80% 0.00% -0.89% 0.00% 6.67% - Horiz. % 107.62% 107.62% 105.71% 105.71% 106.67% 106.67% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/06/19 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 0.3000 0.3600 0.3850 0.3400 0.4800 0.5100 0.5050 -
P/RPS 0.43 0.48 0.53 0.45 0.55 0.63 0.55 -3.86% YoY % -10.42% -9.43% 17.78% -18.18% -12.70% 14.55% - Horiz. % 78.18% 87.27% 96.36% 81.82% 100.00% 114.55% 100.00%
P/EPS 13.31 10.24 1,588.04 9.22 16.24 15.22 8.00 8.48% YoY % 29.98% -99.36% 17,123.86% -43.23% 6.70% 90.25% - Horiz. % 166.38% 128.00% 19,850.50% 115.25% 203.00% 190.25% 100.00%
EY 7.52 9.76 0.06 10.85 6.16 6.57 12.49 -7.79% YoY % -22.95% 16,166.67% -99.45% 76.14% -6.24% -47.40% - Horiz. % 60.21% 78.14% 0.48% 86.87% 49.32% 52.60% 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 0.27 0.32 0.35 0.31 0.43 0.46 0.48 -8.79% YoY % -15.62% -8.57% 12.90% -27.91% -6.52% -4.17% - Horiz. % 56.25% 66.67% 72.92% 64.58% 89.58% 95.83% 100.00%
Price Multiplier on Announcement Date 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 30/08/19 24/08/18 31/05/17 31/05/16 29/05/15 23/05/14 31/05/13 -
Price 0.3600 0.3800 0.3700 0.3700 0.4550 0.5600 0.5350 -
P/RPS 0.51 0.51 0.51 0.49 0.52 0.69 0.58 -2.04% YoY % 0.00% 0.00% 4.08% -5.77% -24.64% 18.97% - Horiz. % 87.93% 87.93% 87.93% 84.48% 89.66% 118.97% 100.00%
P/EPS 15.97 10.81 1,526.17 10.03 15.39 16.71 8.48 10.65% YoY % 47.73% -99.29% 15,116.05% -34.83% -7.90% 97.05% - Horiz. % 188.33% 127.48% 17,997.29% 118.28% 181.49% 197.05% 100.00%
EY 6.26 9.25 0.07 9.97 6.50 5.99 11.79 -9.63% YoY % -32.32% 13,114.29% -99.30% 53.38% 8.51% -49.19% - Horiz. % 53.10% 78.46% 0.59% 84.56% 55.13% 50.81% 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 0.32 0.34 0.33 0.33 0.41 0.50 0.51 -7.18% YoY % -5.88% 3.03% 0.00% -19.51% -18.00% -1.96% - Horiz. % 62.75% 66.67% 64.71% 64.71% 80.39% 98.04% 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
KGMBQ1(2016).pdf 
