[KHIND] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -10.83%
YoY- 39.87%
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 144,916 125,356 149,952 147,128 145,604 127,812 138,138 3.24%
PBT 2,366 -2,048 5,133 5,248 5,142 2,032 3,897 -28.32%
Tax -718 -916 -1,149 -2,596 -2,168 -1,144 -1,206 -29.25%
NP 1,648 -2,964 3,984 2,652 2,974 888 2,691 -27.90%
-
NP to SH 1,460 -2,980 3,984 2,652 2,974 888 2,691 -33.50%
-
Tax Rate 30.35% - 22.38% 49.47% 42.16% 56.30% 30.95% -
Total Cost 143,268 128,320 145,968 144,476 142,630 126,924 135,447 3.81%
-
Net Worth 50,105 48,533 49,253 48,948 48,493 47,532 46,896 4.51%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 2,402 - - - 2,002 -
Div Payout % - - 60.30% - - - 74.40% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 50,105 48,533 49,253 48,948 48,493 47,532 46,896 4.51%
NOSH 40,109 40,053 40,040 40,020 40,080 40,363 40,044 0.10%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 1.14% -2.36% 2.66% 1.80% 2.04% 0.69% 1.95% -
ROE 2.91% -6.14% 8.09% 5.42% 6.13% 1.87% 5.74% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 361.30 312.97 374.50 367.64 363.28 316.65 344.96 3.13%
EPS 3.64 -7.44 9.95 6.63 7.42 2.20 6.72 -33.57%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 5.00 -
NAPS 1.2492 1.2117 1.2301 1.2231 1.2099 1.1776 1.1711 4.40%
Adjusted Per Share Value based on latest NOSH - 40,160
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 344.72 298.19 356.70 349.98 346.35 304.03 328.59 3.24%
EPS 3.47 -7.09 9.48 6.31 7.07 2.11 6.40 -33.53%
DPS 0.00 0.00 5.71 0.00 0.00 0.00 4.76 -
NAPS 1.1919 1.1545 1.1716 1.1644 1.1535 1.1307 1.1155 4.51%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.80 0.81 0.79 0.72 0.83 0.89 0.93 -
P/RPS 0.22 0.26 0.21 0.20 0.23 0.28 0.27 -12.77%
P/EPS 21.98 -10.89 7.94 10.87 11.19 40.45 13.84 36.16%
EY 4.55 -9.19 12.59 9.20 8.94 2.47 7.23 -26.58%
DY 0.00 0.00 7.59 0.00 0.00 0.00 5.38 -
P/NAPS 0.64 0.67 0.64 0.59 0.69 0.76 0.79 -13.10%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 23/08/05 17/05/05 22/02/05 29/11/04 17/08/04 19/05/04 25/02/04 -
Price 0.95 0.79 0.83 0.82 0.73 0.81 0.96 -
P/RPS 0.26 0.25 0.22 0.22 0.20 0.26 0.28 -4.82%
P/EPS 26.10 -10.62 8.34 12.37 9.84 36.82 14.29 49.47%
EY 3.83 -9.42 11.99 8.08 10.16 2.72 7.00 -33.12%
DY 0.00 0.00 7.23 0.00 0.00 0.00 5.21 -
P/NAPS 0.76 0.65 0.67 0.67 0.60 0.69 0.82 -4.94%

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