[KAMDAR] YoY Cumulative Quarter Result on 2020-06-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 14,233 34,887 36,997 36,080 37,753 43,558 40,358 -15.35% YoY % -59.20% -5.70% 2.54% -4.43% -13.33% 7.93% - Horiz. % 35.27% 86.44% 91.67% 89.40% 93.55% 107.93% 100.00%
PBT -942 1,965 2,588 590 2,910 2,330 2,676 - YoY % -147.94% -24.07% 338.64% -79.73% 24.89% -12.93% - Horiz. % -35.20% 73.43% 96.71% 22.05% 108.74% 87.07% 100.00%
Tax -36 -849 -848 -578 -1,084 -867 -1,017 -41.38% YoY % 95.76% -0.12% -46.71% 46.68% -25.03% 14.75% - Horiz. % 3.54% 83.48% 83.38% 56.83% 106.59% 85.25% 100.00%
NP -978 1,116 1,740 12 1,826 1,463 1,659 - YoY % -187.63% -35.86% 14,400.00% -99.34% 24.81% -11.81% - Horiz. % -58.95% 67.27% 104.88% 0.72% 110.07% 88.19% 100.00%
NP to SH -978 1,116 1,740 12 1,826 1,463 1,659 - YoY % -187.63% -35.86% 14,400.00% -99.34% 24.81% -11.81% - Horiz. % -58.95% 67.27% 104.88% 0.72% 110.07% 88.19% 100.00%
Tax Rate - % 43.21 % 32.77 % 97.97 % 37.25 % 37.21 % 38.00 % - YoY % 0.00% 31.86% -66.55% 163.01% 0.11% -2.08% - Horiz. % 0.00% 113.71% 86.24% 257.82% 98.03% 97.92% 100.00%
Total Cost 15,211 33,771 35,257 36,068 35,927 42,095 38,699 -13.87% YoY % -54.96% -4.21% -2.25% 0.39% -14.65% 8.78% - Horiz. % 39.31% 87.27% 91.11% 93.20% 92.84% 108.78% 100.00%
Net Worth 217,789 223,728 223,728 219,768 219,768 221,748 221,748 -0.29% YoY % -2.65% 0.00% 1.80% 0.00% -0.89% 0.00% - Horiz. % 98.21% 100.89% 100.89% 99.11% 99.11% 100.00% 100.00%
Dividend 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 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 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 217,789 223,728 223,728 219,768 219,768 221,748 221,748 -0.29% YoY % -2.65% 0.00% 1.80% 0.00% -0.89% 0.00% - Horiz. % 98.21% 100.89% 100.89% 99.11% 99.11% 100.00% 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 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin -6.87 % 3.20 % 4.70 % 0.03 % 4.84 % 3.36 % 4.11 % - YoY % -314.69% -31.91% 15,566.67% -99.38% 44.05% -18.25% - Horiz. % -167.15% 77.86% 114.36% 0.73% 117.76% 81.75% 100.00%
ROE -0.45 % 0.50 % 0.78 % 0.01 % 0.83 % 0.66 % 0.75 % - YoY % -190.00% -35.90% 7,700.00% -98.80% 25.76% -12.00% - Horiz. % -60.00% 66.67% 104.00% 1.33% 110.67% 88.00% 100.00%
Per Share 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 7.19 17.62 18.69 18.22 19.07 22.00 20.38 -15.34% YoY % -59.19% -5.72% 2.58% -4.46% -13.32% 7.95% - Horiz. % 35.28% 86.46% 91.71% 89.40% 93.57% 107.95% 100.00%
EPS -0.49 0.56 0.88 0.01 0.92 0.74 0.84 - YoY % -187.50% -36.36% 8,700.00% -98.91% 24.32% -11.90% - Horiz. % -58.33% 66.67% 104.76% 1.19% 109.52% 88.10% 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 1.1300 1.1300 1.1100 1.1100 1.1200 1.1200 -0.29% YoY % -2.65% 0.00% 1.80% 0.00% -0.89% 0.00% - Horiz. % 98.21% 100.89% 100.89% 99.11% 99.11% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 197,990 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 7.19 17.62 18.69 18.22 19.07 22.00 20.38 -15.34% YoY % -59.19% -5.72% 2.58% -4.46% -13.32% 7.95% - Horiz. % 35.28% 86.46% 91.71% 89.40% 93.57% 107.95% 100.00%
EPS -0.49 0.56 0.88 0.01 0.92 0.74 0.84 - YoY % -187.50% -36.36% 8,700.00% -98.91% 24.32% -11.90% - Horiz. % -58.33% 66.67% 104.76% 1.19% 109.52% 88.10% 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 1.1300 1.1300 1.1100 1.1100 1.1200 1.1200 -0.29% YoY % -2.65% 0.00% 1.80% 0.00% -0.89% 0.00% - Horiz. % 98.21% 100.89% 100.89% 99.11% 99.11% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 30/06/20 28/06/19 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 0.1950 0.3000 0.3600 0.3850 0.3400 0.4800 0.5100 -
P/RPS 2.71 1.70 1.93 2.11 1.78 2.18 2.50 1.30% YoY % 59.41% -11.92% -8.53% 18.54% -18.35% -12.80% - Horiz. % 108.40% 68.00% 77.20% 84.40% 71.20% 87.20% 100.00%
P/EPS -39.48 53.22 40.96 6,352.18 36.87 64.96 60.86 - YoY % -174.18% 29.93% -99.36% 17,128.59% -43.24% 6.74% - Horiz. % -64.87% 87.45% 67.30% 10,437.37% 60.58% 106.74% 100.00%
EY -2.53 1.88 2.44 0.02 2.71 1.54 1.64 - YoY % -234.57% -22.95% 12,100.00% -99.26% 75.97% -6.10% - Horiz. % -154.27% 114.63% 148.78% 1.22% 165.24% 93.90% 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 0.27 0.32 0.35 0.31 0.43 0.46 -13.93% YoY % -33.33% -15.62% -8.57% 12.90% -27.91% -6.52% - Horiz. % 39.13% 58.70% 69.57% 76.09% 67.39% 93.48% 100.00%
Price Multiplier on Announcement Date 30/06/20 30/06/19 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 28/08/20 30/08/19 24/08/18 31/05/17 31/05/16 29/05/15 23/05/14 -
Price 0.2000 0.3600 0.3800 0.3700 0.3700 0.4550 0.5600 -
P/RPS 2.78 2.04 2.03 2.03 1.94 2.07 2.75 0.17% YoY % 36.27% 0.49% 0.00% 4.64% -6.28% -24.73% - Horiz. % 101.09% 74.18% 73.82% 73.82% 70.55% 75.27% 100.00%
P/EPS -40.49 63.87 43.24 6,104.69 40.12 61.58 66.83 - YoY % -163.39% 47.71% -99.29% 15,116.08% -34.85% -7.86% - Horiz. % -60.59% 95.57% 64.70% 9,134.66% 60.03% 92.14% 100.00%
EY -2.47 1.57 2.31 0.02 2.49 1.62 1.50 - YoY % -257.32% -32.03% 11,450.00% -99.20% 53.70% 8.00% - Horiz. % -164.67% 104.67% 154.00% 1.33% 166.00% 108.00% 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 0.32 0.34 0.33 0.33 0.41 0.50 -15.07% YoY % -43.75% -5.88% 3.03% 0.00% -19.51% -18.00% - Horiz. % 36.00% 64.00% 68.00% 66.00% 66.00% 82.00% 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_Q130062020_Interim Financial Report_v1 -28082020.pdf 
