[KHIND] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
19-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 285.76%
YoY- 94.5%
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 146,736 185,361 189,289 172,538 152,184 159,681 153,637 -3.01%
PBT 4,200 8,571 9,404 6,214 2,020 4,537 4,080 1.94%
Tax -1,064 -934 -1,845 -1,124 -708 -341 -365 103.93%
NP 3,136 7,637 7,558 5,090 1,312 4,196 3,714 -10.65%
-
NP to SH 3,136 7,660 7,560 5,092 1,320 4,240 3,762 -11.41%
-
Tax Rate 25.33% 10.90% 19.62% 18.09% 35.05% 7.52% 8.95% -
Total Cost 143,600 177,724 181,730 167,448 150,872 155,485 149,922 -2.82%
-
Net Worth 68,447 67,633 67,014 63,686 61,693 61,219 59,939 9.24%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 2,003 - - - - - -
Div Payout % - 26.15% - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 68,447 67,633 67,014 63,686 61,693 61,219 59,939 9.24%
NOSH 39,999 40,062 40,070 40,031 40,243 40,075 40,085 -0.14%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.14% 4.12% 3.99% 2.95% 0.86% 2.63% 2.42% -
ROE 4.58% 11.33% 11.28% 8.00% 2.14% 6.93% 6.28% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 366.84 462.68 472.39 431.01 378.15 398.45 383.28 -2.87%
EPS 7.84 19.12 18.87 12.72 3.28 10.58 9.39 -11.32%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7112 1.6882 1.6724 1.5909 1.533 1.5276 1.4953 9.39%
Adjusted Per Share Value based on latest NOSH - 40,072
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 349.05 440.93 450.27 410.42 362.01 379.84 365.46 -3.01%
EPS 7.46 18.22 17.98 12.11 3.14 10.09 8.95 -11.42%
DPS 0.00 4.76 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6282 1.6088 1.5941 1.5149 1.4675 1.4563 1.4258 9.24%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.80 0.70 0.94 0.82 0.96 0.67 0.80 -
P/RPS 0.22 0.15 0.20 0.19 0.25 0.17 0.21 3.14%
P/EPS 10.20 3.66 4.98 6.45 29.27 6.33 8.52 12.73%
EY 9.80 27.31 20.07 15.51 3.42 15.79 11.73 -11.28%
DY 0.00 7.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.41 0.56 0.52 0.63 0.44 0.54 -8.83%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 15/05/09 26/02/09 21/11/08 19/08/08 21/05/08 26/02/08 20/11/07 -
Price 0.90 0.90 0.57 0.90 0.90 0.78 0.61 -
P/RPS 0.25 0.19 0.12 0.21 0.24 0.20 0.16 34.61%
P/EPS 11.48 4.71 3.02 7.08 27.44 7.37 6.50 46.06%
EY 8.71 21.24 33.10 14.13 3.64 13.56 15.39 -31.55%
DY 0.00 5.56 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.53 0.34 0.57 0.59 0.51 0.41 18.64%

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