[KAMDAR] YoY TTM Result on 2015-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 130,135 161,618 163,667 186,886 199,259 218,519 216,063 -7.79% YoY % -19.48% -1.25% -12.42% -6.21% -8.81% 1.14% - Horiz. % 60.23% 74.80% 75.75% 86.50% 92.22% 101.14% 100.00%
PBT 2,672 2,363 2,436 10,975 22,378 25,077 20,862 -28.01% YoY % 13.08% -3.00% -77.80% -50.96% -10.76% 20.20% - Horiz. % 12.81% 11.33% 11.68% 52.61% 107.27% 120.20% 100.00%
Tax -1,789 -2,676 -3,850 -4,335 -6,443 -8,247 -6,704 -19.05% YoY % 33.15% 30.49% 11.19% 32.72% 21.87% -23.02% - Horiz. % 26.69% 39.92% 57.43% 64.66% 96.11% 123.02% 100.00%
NP 883 -313 -1,414 6,640 15,935 16,830 14,158 -35.84% YoY % 382.11% 77.86% -121.30% -58.33% -5.32% 18.87% - Horiz. % 6.24% -2.21% -9.99% 46.90% 112.55% 118.87% 100.00%
NP to SH 883 -313 -1,414 6,640 15,935 16,830 14,194 -35.87% YoY % 382.11% 77.86% -121.30% -58.33% -5.32% 18.57% - Horiz. % 6.22% -2.21% -9.96% 46.78% 112.27% 118.57% 100.00%
Tax Rate 66.95 % 113.25 % 158.05 % 39.50 % 28.79 % 32.89 % 32.13 % 12.46% YoY % -40.88% -28.35% 300.13% 37.20% -12.47% 2.37% - Horiz. % 208.37% 352.47% 491.91% 122.94% 89.60% 102.37% 100.00%
Total Cost 129,252 161,931 165,081 180,246 183,324 201,689 201,905 -6.89% YoY % -20.18% -1.91% -8.41% -1.68% -9.11% -0.11% - Horiz. % 64.02% 80.20% 81.76% 89.27% 90.80% 99.89% 100.00%
Net Worth 223,728 219,768 220,310 221,748 221,748 207,889 196,010 2.14% YoY % 1.80% -0.25% -0.65% 0.00% 6.67% 6.06% - Horiz. % 114.14% 112.12% 112.40% 113.13% 113.13% 106.06% 100.00%
Dividend 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 0 0 0 0 0 0 0 - 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 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 223,728 219,768 220,310 221,748 221,748 207,889 196,010 2.14% YoY % 1.80% -0.25% -0.65% 0.00% 6.67% 6.06% - Horiz. % 114.14% 112.12% 112.40% 113.13% 113.13% 106.06% 100.00%
NOSH 197,990 197,990 198,478 197,990 197,990 197,990 197,990 - YoY % 0.00% -0.25% 0.25% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.25% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 0.68 % -0.19 % -0.86 % 3.55 % 8.00 % 7.70 % 6.55 % -30.39% YoY % 457.89% 77.91% -124.23% -55.62% 3.90% 17.56% - Horiz. % 10.38% -2.90% -13.13% 54.20% 122.14% 117.56% 100.00%
ROE 0.39 % -0.14 % -0.64 % 2.99 % 7.19 % 8.10 % 7.24 % -37.33% YoY % 378.57% 78.12% -121.40% -58.41% -11.23% 11.88% - Horiz. % 5.39% -1.93% -8.84% 41.30% 99.31% 111.88% 100.00%
Per Share 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 65.73 81.63 82.46 94.39 100.64 110.37 109.13 -7.79% YoY % -19.48% -1.01% -12.64% -6.21% -8.82% 1.14% - Horiz. % 60.23% 74.80% 75.56% 86.49% 92.22% 101.14% 100.00%
EPS 0.45 -0.16 -0.71 3.35 8.05 8.50 7.17 -35.78% YoY % 381.25% 77.46% -121.19% -58.39% -5.29% 18.55% - Horiz. % 6.28% -2.23% -9.90% 46.72% 112.27% 118.55% 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 1.1100 1.1100 1.1200 1.1200 1.0500 0.9900 2.14% YoY % 1.80% 0.00% -0.89% 0.00% 6.67% 6.06% - Horiz. % 114.14% 112.12% 112.12% 113.13% 113.13% 106.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 197,990 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 65.73 81.63 82.66 94.39 100.64 110.37 109.13 -7.79% YoY % -19.48% -1.25% -12.43% -6.21% -8.82% 1.14% - Horiz. % 60.23% 74.80% 75.74% 86.49% 92.22% 101.14% 100.00%
EPS 0.45 -0.16 -0.71 3.35 8.05 8.50 7.17 -35.78% YoY % 381.25% 77.46% -121.19% -58.39% -5.29% 18.55% - Horiz. % 6.28% -2.23% -9.90% 46.72% 112.27% 118.55% 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 1.1100 1.1127 1.1200 1.1200 1.0500 0.9900 2.14% YoY % 1.80% -0.24% -0.65% 0.00% 6.67% 6.06% - Horiz. % 114.14% 112.12% 112.39% 113.13% 113.13% 106.06% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 29/06/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 0.3600 0.3850 0.3400 0.4800 0.5100 0.5050 0.4300 -
P/RPS 0.55 0.47 0.41 0.51 0.51 0.46 0.39 5.65% YoY % 17.02% 14.63% -19.61% 0.00% 10.87% 17.95% - Horiz. % 141.03% 120.51% 105.13% 130.77% 130.77% 117.95% 100.00%
P/EPS 80.72 -243.53 -47.72 14.31 6.34 5.94 6.00 51.55% YoY % 133.15% -410.33% -433.47% 125.71% 6.73% -1.00% - Horiz. % 1,345.33% -4,058.83% -795.33% 238.50% 105.67% 99.00% 100.00%
EY 1.24 -0.41 -2.10 6.99 15.78 16.83 16.67 -34.01% YoY % 402.44% 80.48% -130.04% -55.70% -6.24% 0.96% - Horiz. % 7.44% -2.46% -12.60% 41.93% 94.66% 100.96% 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 0.35 0.31 0.43 0.46 0.48 0.43 -4.62% YoY % -8.57% 12.90% -27.91% -6.52% -4.17% 11.63% - Horiz. % 74.42% 81.40% 72.09% 100.00% 106.98% 111.63% 100.00%
Price Multiplier on Announcement Date 30/06/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/08/18 31/05/17 31/05/16 29/05/15 23/05/14 31/05/13 29/05/12 -
Price 0.3800 0.3500 0.3700 0.4550 0.5600 0.5350 0.4900 -
P/RPS 0.58 0.43 0.45 0.48 0.56 0.48 0.45 4.14% YoY % 34.88% -4.44% -6.25% -14.29% 16.67% 6.67% - Horiz. % 128.89% 95.56% 100.00% 106.67% 124.44% 106.67% 100.00%
P/EPS 85.21 -221.39 -51.94 13.57 6.96 6.29 6.83 49.73% YoY % 138.49% -326.24% -482.76% 94.97% 10.65% -7.91% - Horiz. % 1,247.58% -3,241.43% -760.47% 198.68% 101.90% 92.09% 100.00%
EY 1.17 -0.45 -1.93 7.37 14.37 15.89 14.63 -33.24% YoY % 360.00% 76.68% -126.19% -48.71% -9.57% 8.61% - Horiz. % 8.00% -3.08% -13.19% 50.38% 98.22% 108.61% 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 0.34 0.32 0.33 0.41 0.50 0.51 0.49 -5.68% YoY % 6.25% -3.03% -19.51% -18.00% -1.96% 4.08% - Horiz. % 69.39% 65.31% 67.35% 83.67% 102.04% 104.08% 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
KGMBNOTEQ12015.pdf 
