[KAMDAR] YoY Quarter Result on 2022-03-31 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show? YoY % Horiz. %
Quarter Result 31/03/23 31/03/22 31/03/21 31/12/18 31/12/17 30/09/16 30/09/15 CAGR
Revenue 19,742 18,336 19,463 29,291 33,947 34,666 38,782 -8.60% YoY % 7.67% -5.79% -33.55% -13.72% -2.07% -10.61% - Horiz. % 50.91% 47.28% 50.19% 75.53% 87.53% 89.39% 100.00%
PBT 508 -801 -372 276 -1,158 -2,338 -1,739 - YoY % 163.42% -115.32% -234.78% 123.83% 50.47% -34.45% - Horiz. % -29.21% 46.06% 21.39% -15.87% 66.59% 134.45% 100.00%
Tax -503 -233 -420 48 167 -455 -865 -6.97% YoY % -115.88% 44.52% -975.00% -71.26% 136.70% 47.40% - Horiz. % 58.15% 26.94% 48.55% -5.55% -19.31% 52.60% 100.00%
NP 5 -1,034 -792 324 -991 -2,793 -2,604 - YoY % 100.48% -30.56% -344.44% 132.69% 64.52% -7.26% - Horiz. % -0.19% 39.71% 30.41% -12.44% 38.06% 107.26% 100.00%
NP to SH 5 -1,034 -792 324 -991 -2,793 -2,604 - YoY % 100.48% -30.56% -344.44% 132.69% 64.52% -7.26% - Horiz. % -0.19% 39.71% 30.41% -12.44% 38.06% 107.26% 100.00%
Tax Rate 99.02 % - % - % -17.39 % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % -569.41% 0.00% 0.00% 100.00% - - -
Total Cost 19,737 19,370 20,255 28,967 34,938 37,459 41,386 -9.40% YoY % 1.89% -4.37% -30.08% -17.09% -6.73% -9.49% - Horiz. % 47.69% 46.80% 48.94% 69.99% 84.42% 90.51% 100.00%
Net Worth 227,688 209,869 213,829 221,748 223,728 217,789 221,748 0.35% YoY % 8.49% -1.85% -3.57% -0.88% 2.73% -1.79% - Horiz. % 102.68% 94.64% 96.43% 100.00% 100.89% 98.21% 100.00%
Dividend 31/03/23 31/03/22 31/03/21 31/12/18 31/12/17 30/09/16 30/09/15 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 31/03/23 31/03/22 31/03/21 31/12/18 31/12/17 30/09/16 30/09/15 CAGR
Net Worth 227,688 209,869 213,829 221,748 223,728 217,789 221,748 0.35% YoY % 8.49% -1.85% -3.57% -0.88% 2.73% -1.79% - Horiz. % 102.68% 94.64% 96.43% 100.00% 100.89% 98.21% 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 31/03/23 31/03/22 31/03/21 31/12/18 31/12/17 30/09/16 30/09/15 CAGR
NP Margin 0.03 % -5.64 % -4.07 % 1.11 % -2.92 % -8.06 % -6.71 % - YoY % 100.53% -38.57% -466.67% 138.01% 63.77% -20.12% - Horiz. % -0.45% 84.05% 60.66% -16.54% 43.52% 120.12% 100.00%
ROE 0.00 % -0.49 % -0.37 % 0.15 % -0.44 % -1.28 % -1.17 % - YoY % 0.00% -32.43% -346.67% 134.09% 65.62% -9.40% - Horiz. % -0.00% 41.88% 31.62% -12.82% 37.61% 109.40% 100.00%
Per Share 31/03/23 31/03/22 31/03/21 31/12/18 31/12/17 30/09/16 30/09/15 CAGR
RPS 9.97 9.26 9.83 14.79 17.15 17.51 19.59 -8.61% YoY % 7.67% -5.80% -33.54% -13.76% -2.06% -10.62% - Horiz. % 50.89% 47.27% 50.18% 75.50% 87.54% 89.38% 100.00%
EPS 0.00 -0.52 -0.40 0.16 -0.50 -1.41 -1.32 - YoY % 0.00% -30.00% -350.00% 132.00% 64.54% -6.82% - Horiz. % -0.00% 39.39% 30.30% -12.12% 37.88% 106.82% 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 1.1500 1.0600 1.0800 1.1200 1.1300 1.1000 1.1200 0.35% YoY % 8.49% -1.85% -3.57% -0.88% 2.73% -1.79% - Horiz. % 102.68% 94.64% 96.43% 100.00% 100.89% 98.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 197,990 31/03/23 31/03/22 31/03/21 31/12/18 31/12/17 30/09/16 30/09/15 CAGR
RPS 9.97 9.26 9.83 14.79 17.15 17.51 19.59 -8.61% YoY % 7.67% -5.80% -33.54% -13.76% -2.06% -10.62% - Horiz. % 50.89% 47.27% 50.18% 75.50% 87.54% 89.38% 100.00%
EPS 0.00 -0.52 -0.40 0.16 -0.50 -1.41 -1.32 - YoY % 0.00% -30.00% -350.00% 132.00% 64.54% -6.82% - Horiz. % -0.00% 39.39% 30.30% -12.12% 37.88% 106.82% 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 1.1500 1.0600 1.0800 1.1200 1.1300 1.1000 1.1200 0.35% YoY % 8.49% -1.85% -3.57% -0.88% 2.73% -1.79% - Horiz. % 102.68% 94.64% 96.43% 100.00% 100.89% 98.21% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/23 31/03/22 31/03/21 31/12/18 31/12/17 30/09/16 30/09/15 CAGR
Date 31/03/23 31/03/22 31/03/21 31/12/18 29/12/17 30/09/16 30/09/15 -
Price 0.1850 0.2250 0.2600 0.2900 0.3500 0.3250 0.3650 -
P/RPS 1.86 2.43 2.64 1.96 2.04 1.86 1.86 - YoY % -23.46% -7.95% 34.69% -3.92% 9.68% 0.00% - Horiz. % 100.00% 130.65% 141.94% 105.38% 109.68% 100.00% 100.00%
P/EPS 7,325.63 -43.08 -65.00 177.21 -69.93 -23.04 -27.75 - YoY % 17,104.71% 33.72% -136.68% 353.41% -203.52% 16.97% - Horiz. % -26,398.67% 155.24% 234.23% -638.59% 252.00% 83.03% 100.00%
EY 0.01 -2.32 -1.54 0.56 -1.43 -4.34 -3.60 - YoY % 100.43% -50.65% -375.00% 139.16% 67.05% -20.56% - Horiz. % -0.28% 64.44% 42.78% -15.56% 39.72% 120.56% 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 0.16 0.21 0.24 0.26 0.31 0.30 0.33 -9.20% YoY % -23.81% -12.50% -7.69% -16.13% 3.33% -9.09% - Horiz. % 48.48% 63.64% 72.73% 78.79% 93.94% 90.91% 100.00%
Price Multiplier on Announcement Date 31/03/23 31/03/22 31/03/21 31/12/18 31/12/17 30/09/16 30/09/15 CAGR
Date - 30/05/22 31/05/21 28/02/19 28/02/18 25/11/16 30/11/15 -
Price 0.1850 0.2000 0.2550 0.2900 0.3700 0.3500 0.4000 -
P/RPS 1.86 2.16 2.59 1.96 2.16 2.00 2.04 -1.22% YoY % -13.89% -16.60% 32.14% -9.26% 8.00% -1.96% - Horiz. % 91.18% 105.88% 126.96% 96.08% 105.88% 98.04% 100.00%
P/EPS 7,325.63 -38.30 -63.75 177.21 -73.92 -24.81 -30.41 - YoY % 19,226.97% 39.92% -135.97% 339.73% -197.94% 18.41% - Horiz. % -24,089.54% 125.95% 209.63% -582.74% 243.08% 81.58% 100.00%
EY 0.01 -2.61 -1.57 0.56 -1.35 -4.03 -3.29 - YoY % 100.38% -66.24% -380.36% 141.48% 66.50% -22.49% - Horiz. % -0.30% 79.33% 47.72% -17.02% 41.03% 122.49% 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 0.16 0.19 0.24 0.26 0.33 0.32 0.36 -10.24% YoY % -15.79% -20.83% -7.69% -21.21% 3.13% -11.11% - Horiz. % 44.44% 52.78% 66.67% 72.22% 91.67% 88.89% 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