Kampani Consultants (Delisted) results and financials
BSE: 508853
Kampani Consultants Ltd. · Face value ₹10 Face value. The nominal value of one share as the company issued it, the unit its share capital is counted in and a dividend can be stated as a percentage of; it has no link to the share price. Face value in the glossary
Delisted on 13 Jun 2013.
Last announcements
The company's own last announcements before its shares stopped trading, routine notices left out.
May 2013
28 May · Dividend
Board of Directors of the Company at its meeting held on May 28, 2013, inter alia, has recommended a dividend of Re. 0.60 per share for ....28 May · Results
15 May · Board meeting
Meeting of the Board of Directors of the Company will be held on May 28, 2013, inter alia, to consider the following: 1. Audited Balance ....
Results for the quarter to Dec 2012
Standalone: the listed company alone, without its subsidiaries. ₹ crore.
- RevenueRevenue from operations. Money earned from selling the company's goods and services in the period. Revenue from operations in the glossary
- ₹0.20 Cr−28.6% on the quarter beforeChange on a year ago and on the quarter before. The change against the same quarter a year before: (this quarter's figure less that quarter's) divided by that quarter's, times 100. The change on the quarter before is the same sum against the quarter just before, taken as this quarter's results restate it where the company restated it: this quarter's year to date less this quarter. Left out where either figure is a loss, where the restatement covers two or more earlier quarters without saying which, or across a change of basis named under the table, on the lines it affects.
- Net profitNet profit. What is left of revenue and other income after every cost, interest and tax. Net profit in the glossary
- ₹0.14 Cr+22.7% on a year ago · −44.2% on the quarter before
- Earnings per shareEarnings per share. Profit belonging to shareholders divided by the number of shares, restated for later splits and bonuses so they do not break the line. Earnings per share in the glossary
- ₹2.70−44.3% on the quarter beforeChange on a year ago and on the quarter before. The change against the same quarter a year before: (this quarter's figure less that quarter's) divided by that quarter's, times 100. The change on the quarter before is the same sum against the quarter just before, taken as this quarter's results restate it where the company restated it: this quarter's year to date less this quarter. Left out where either figure is a loss, on the quarter before wherever the profit of that quarter was restated, and across a change of basis named under the table, on the lines it affects.
- Net margin
- 68.5%
From revenue to net profit, ₹ crore
- Revenue0.2
- Depreciation0.0
- Profit before tax0.2
- Tax0.0
- Net profit0.1
Kampani Consultants results by quarter
Standalone: the listed company alone, without its subsidiaries. Latest quarter to Dec 2012. Results for the quarter to Mar 2013 were due by 30 May 2013, 60 days after it ends. Every company's dates are on the results calendar.
Revenue and net profit by quarter, ₹ crore
- Revenue
- Net profit
- Loss
A loss in 1 of the 10 quarters with results on record
Operating and net margin by quarter, per cent
- Operating margin
- Net margin
| ₹ crore | Mar 2008 | Jun 2008 | Sep 2008 | Dec 2008 | Mar 2009 | Jun 2009 | Sep 2009 | Dec 2009 | Mar 2010 | Jun 2010 | Sep 2010 | Dec 2010 | Mar 2011 | Jun 2011 | Sep 2011 | Dec 2011 | Mar 2012 | Jun 2012 | Sep 2012 | Dec 2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue from operations | 0.13 | 0.08 | 0.15 | 0.07 | 0.12 | 0.19 | 0.11 | 0.12 | – | 0.49 | 0.45 | 0.18 | – | 0.11 | 0.22 | 0.14 | 3.33 | 0.16 | 0.28 | 0.20 |
| Operating expensesOperating expenses. What the business spent to run itself in the period, materials, staff and other costs, before depreciation, interest and tax. Operating expenses in the glossary | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | 0.01 | – | – | – |
| Operating profit before depreciationOperating profit before depreciation (EBITDA). Revenue less operating expenses: what the business earns from its operations before depreciation, interest and tax. Operating profit before depreciation (EBITDA) in the glossary | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | 3.32 | – | – | – |
| Operating margin | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | 99.8% | – | – | – |
| Depreciation and amortisationDepreciation and amortisation. The part of the cost of plant, buildings and other long-lived assets charged against each year they are used. Depreciation and amortisation in the glossary | 0.01 | 0.01 | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.00 | – | 0.00 | 0.00 | 0.00 | – | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
| Finance costsFinance costs. Interest and the other costs of borrowing in the period. Finance costs in the glossary | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | 0.00 | – | – | – |
| Profit before one-off items and taxProfit before one-off items and tax. Profit before tax as it would be without the one-off items below it, as the company states it. Profit before one-off items and tax in the glossary | – | – | – | 0.06 | 0.10 | 0.18 | 0.10 | 0.11 | – | 0.48 | 0.43 | 0.17 | – | 0.10 | −1.87 | 0.13 | 3.32 | 0.15 | 0.26 | 0.18 |
| One-off itemsExceptional items. Gains or losses the company reports separately because they are not expected to recur, such as selling a business or writing down an asset. Exceptional items in the glossary | – | – | – | – | – | – | – | – | – | −0.13 | – | – | – | – | – | – | – | – | – | – |
| Profit before tax | 0.12 | 0.07 | 0.14 | 0.06 | 0.10 | 0.18 | 0.10 | 0.11 | – | 0.35 | 0.43 | 0.17 | – | 0.10 | −1.87 | 0.13 | 3.32 | 0.15 | 0.26 | 0.18 |
| Tax | 0.02 | 0.01 | 0.02 | 0.01 | 0.02 | 0.05 | 0.00 | 0.02 | – | – | 0.02 | 0.03 | – | 0.03 | 0.02 | 0.02 | 0.51 | 0.03 | 0.02 | 0.05 |
| Tax rateEffective tax rate. Tax charged as a percentage of profit before tax. Effective tax rate in the glossary | 13.4% | 18.8% | 10.9% | 25.0% | 23.5% | 26.1% | 4.0% | 19.6% | – | – | 4.6% | 17.8% | – | 26.3% | – | 15.4% | 15.2% | 21.2% | 8.3% | 25.5% |
| Net profit | 0.10 | 0.06 | 0.12 | 0.04 | 0.08 | 0.13 | 0.10 | 0.09 | – | 0.35 | 0.41 | 0.14 | – | 0.07 | −1.89 | 0.11 | 2.81 | 0.12 | 0.24 | 0.14 |
| Net margin | 77.4% | 71.3% | 82.4% | 61.8% | 63.1% | 68.6% | 85.8% | 72.3% | – | 70.6% | 91.7% | 76.8% | – | 63.6% | −854.8% | 76.9% | 84.5% | 73.9% | 87.7% | 68.5% |
| Earnings per share | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | – | ₹56.24 | – | ₹4.85 | ₹2.70 |
Earnings per share in rupees, restated for later splits and bonuses. No results on record for the quarters to Mar 2010 and Mar 2011.
The quarters either side of a change of basis do not compare. From the quarter to Mar 2012, the company's revenue for the year to Mar 2012, ₹1.72 Cr, differs from its quarters added, ₹3.80 Cr.
5 years at a glance
Standalone: the listed company alone, without its subsidiaries. ₹ crore, years to March.
Revenue, net profit and borrowings, ₹ crore
- Revenue
- Net profit
- Borrowings
Operating and net margin, per cent
- Operating marginOperating margin. Operating profit before depreciation as a percentage of revenue: how much of each rupee of sales is left after running costs. Operating margin in the glossary
- Net marginNet margin. Net profit as a percentage of revenue: how much of each rupee of sales is left after every cost, interest and tax. Net margin in the glossary
The years either side of a change of basis do not compare. From the year to Mar 2012, the company's revenue for that year, ₹1.72 Cr, differs from its quarters added, ₹3.80 Cr.
Results for the year to Mar 2012
Standalone: the listed company alone, without its subsidiaries. ₹ crore.
From revenue to net profit
- Revenue1.7
- Operating expenses0.0
- Operating profit1.7
- Depreciation0.0
- Finance costs0.0
- Profit before tax1.7
- Tax−0.6
- Net profit1.1
Profit and loss
Standalone, ₹ crore, years to March. The last column is the twelve months to Dec 2012, the latest four quarters added.
| ₹ crore | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 | Dec 2012Twelve months |
|---|---|---|---|---|---|---|
| Revenue from operations | 0.48 | 0.42 | 0.82 | 1.28 | 1.72 | 3.96 |
| Operating expenses | – | – | – | – | 0.04 | – |
| Operating profit before depreciation | – | – | – | – | 1.69 | – |
| Operating margin | – | – | – | – | 97.9% | – |
| Depreciation and amortisation | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 |
| Operating profit after depreciationOperating profit after depreciation (EBIT). Operating profit before depreciation, less depreciation and amortisation. Operating profit after depreciation (EBIT) in the glossary | – | – | – | – | 1.68 | – |
| Finance costs | – | – | – | – | 0.00 | – |
| Profit before tax | 0.42 | 0.36 | 0.77 | 1.22 | 1.67 | 3.91 |
| Tax | 0.10 | 0.07 | 0.10 | 0.21 | 0.57 | 0.61 |
| Net profit | 0.32 | 0.30 | 0.67 | 1.02 | 1.10 | 3.31 |
| Net margin | 66.9% | 71.5% | 81.4% | 79.3% | 64.0% | 83.5% |
Operating expenses, operating profit before depreciation and operating profit after depreciation are left blank for the years to Mar 2008, Mar 2009, Mar 2010 and Mar 2011: the statement does not state its finance costs, which operating profit is worked out from, so operating profit is not given.
Ratios
Standalone, years to March.
| Ratio | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 |
|---|---|---|---|---|
| Revenue growthRevenue growth. This year's revenue less last year's, divided by last year's, times 100; blank where last year's is not above nought. Revenue growth in the glossary | −13.1% | 96.9% | 56.2% | – |
| Net profit growthNet profit growth. This year's net profit less last year's, divided by last year's, times 100; blank where last year's is not above nought. Net profit growth in the glossary | −7.2% | 124.2% | 52.1% | 8.6% |
| Interest coverInterest cover. Operating profit after depreciation divided by finance costs: how many times over the profit pays the interest bill. Interest cover in the glossary | – | – | – | 1,676.0 |
Revenue growth is left blank for the year to Mar 2012: between the two periods the company restated its earlier figures, so the two are on different bases and the change is not worked out.
Growth and returns over 3, 5 and 10 years
Standalone: the listed company alone, without its subsidiaries. Each window ends with the year to Mar 2012.
| Measure | 5 years | 3 years |
|---|---|---|
| Profit growth, yearly rateProfit growth, yearly rate. 3 years: Profit to the company's own shareholders in the latest year ÷ profit to the company's own shareholders in the year three years before, to the power of one third, − 1, × 100: the yearly rate it grew at; empty where either year is missing, nought or a loss, or a change of year end falls between them. 5 years: Profit to the company's own shareholders in the latest year ÷ profit to the company's own shareholders in the year five years before, to the power of one fifth, − 1, × 100: the yearly rate it grew at; empty where either year is missing, nought or a loss, or a change of year end falls between them. 10 years: Profit to the company's own shareholders in the latest year ÷ profit to the company's own shareholders in the year ten years before, to the power of one tenth, − 1, × 100: the yearly rate it grew at; empty where either year is missing, nought or a loss, or a change of year end falls between them. | – | 54.7% |
| Net margin, averageNet margin, average. 3 years: The plain average of the yearly net profit margin over the last three years, needing at least two of them; a year without the figure is left out, never filled in. 5 years: The plain average of the yearly net profit margin over the last five years, needing at least four of them; a year without the figure is left out, never filled in. 10 years: The plain average of the yearly net profit margin over the last ten years, needing at least nine of them; a year without the figure is left out, never filled in. | 72.6% | 74.9% |
Accounting checks
Standalone, years to March. Published tests of whether reported profit is backed by cash and the balance sheet.
| Check | Mar 2008 | Mar 2009 | Mar 2010 | Mar 2011 | Mar 2012 |
|---|---|---|---|---|---|
| Effective tax ratePublished threshold 17.16 per cent | 24.29 | 18.13 | 12.81 | 16.79 | 34.07 |
A threshold marked as ours has no published figure; it is the line we read the check against.
Company details
- BSE code
- 508853
- ISIN
- INE590J01013
- Website
- www.kampaniconsultants.in
- CIN
- L74140MH1981PLC025299
- Corporate identity number, the registrar of companies' code for it
- Incorporated
- 1981
- Registered office
- 157, Maker Chambers III, 15th Floor, Nariman Point, Mumbai 400021, Maharashtra
- Share registrar
- Sharepro Services (India) Pvt. Ltd
- Keeps the register of shareholders and handles transfers and dividend payments