[KHIND] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Announcement Date
22-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 138.6%
YoY- -26.71%
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 113,144 152,346 149,516 140,114 126,680 155,866 149,765 -17.06%
PBT -1,820 3,130 2,845 2,426 -1,752 3,258 2,470 -
Tax -184 -60 -929 -686 -456 -1,379 -860 -64.26%
NP -2,004 3,070 1,916 1,740 -2,208 1,879 1,610 -
-
NP to SH -1,552 2,855 1,429 1,070 -2,772 1,780 1,561 -
-
Tax Rate - 1.92% 32.65% 28.28% - 42.33% 34.82% -
Total Cost 115,148 149,276 147,600 138,374 128,888 153,987 148,154 -15.47%
-
Net Worth 57,183 57,752 56,595 55,971 54,726 55,460 50,565 8.55%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,201 - - - 2,004 - -
Div Payout % - 42.08% - - - 112.61% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 57,183 57,752 56,595 55,971 54,726 55,460 50,565 8.55%
NOSH 39,999 40,042 39,999 39,925 40,057 40,090 40,102 -0.17%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -1.77% 2.02% 1.28% 1.24% -1.74% 1.21% 1.08% -
ROE -2.71% 4.94% 2.53% 1.91% -5.07% 3.21% 3.09% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 282.86 380.46 373.79 350.94 316.24 388.79 373.45 -16.92%
EPS -3.88 7.13 3.57 2.68 -6.92 4.44 3.89 -
DPS 0.00 3.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.4296 1.4423 1.4149 1.4019 1.3662 1.3834 1.2609 8.73%
Adjusted Per Share Value based on latest NOSH - 40,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 269.14 362.39 355.66 333.30 301.34 370.77 356.25 -17.06%
EPS -3.69 6.79 3.40 2.55 -6.59 4.23 3.71 -
DPS 0.00 2.86 0.00 0.00 0.00 4.77 0.00 -
NAPS 1.3603 1.3738 1.3463 1.3314 1.3018 1.3193 1.2028 8.55%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.80 0.70 0.57 0.63 0.59 0.70 0.79 -
P/RPS 0.28 0.18 0.15 0.18 0.19 0.18 0.21 21.16%
P/EPS -20.62 9.82 15.95 23.51 -8.53 15.77 20.29 -
EY -4.85 10.19 6.27 4.25 -11.73 6.34 4.93 -
DY 0.00 4.29 0.00 0.00 0.00 7.14 0.00 -
P/NAPS 0.56 0.49 0.40 0.45 0.43 0.51 0.63 -7.55%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 27/02/07 21/11/06 22/08/06 14/06/06 23/02/06 23/11/05 -
Price 0.74 0.81 0.66 0.57 0.63 0.68 0.75 -
P/RPS 0.26 0.21 0.18 0.16 0.20 0.17 0.20 19.13%
P/EPS -19.07 11.36 18.47 21.27 -9.10 15.32 19.26 -
EY -5.24 8.80 5.41 4.70 -10.98 6.53 5.19 -
DY 0.00 3.70 0.00 0.00 0.00 7.35 0.00 -
P/NAPS 0.52 0.56 0.47 0.41 0.46 0.49 0.59 -8.08%

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment