[KHIND] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 6.94%
YoY- -41.13%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 140,114 126,680 155,866 149,765 144,916 125,356 149,952 -4.43%
PBT 2,426 -1,752 3,258 2,470 2,366 -2,048 5,133 -39.40%
Tax -686 -456 -1,379 -860 -718 -916 -1,149 -29.16%
NP 1,740 -2,208 1,879 1,610 1,648 -2,964 3,984 -42.52%
-
NP to SH 1,070 -2,772 1,780 1,561 1,460 -2,980 3,984 -58.47%
-
Tax Rate 28.28% - 42.33% 34.82% 30.35% - 22.38% -
Total Cost 138,374 128,888 153,987 148,154 143,268 128,320 145,968 -3.50%
-
Net Worth 55,971 54,726 55,460 50,565 50,105 48,533 49,253 8.92%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 2,004 - - - 2,402 -
Div Payout % - - 112.61% - - - 60.30% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 55,971 54,726 55,460 50,565 50,105 48,533 49,253 8.92%
NOSH 39,925 40,057 40,090 40,102 40,109 40,053 40,040 -0.19%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.24% -1.74% 1.21% 1.08% 1.14% -2.36% 2.66% -
ROE 1.91% -5.07% 3.21% 3.09% 2.91% -6.14% 8.09% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 350.94 316.24 388.79 373.45 361.30 312.97 374.50 -4.25%
EPS 2.68 -6.92 4.44 3.89 3.64 -7.44 9.95 -58.39%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 6.00 -
NAPS 1.4019 1.3662 1.3834 1.2609 1.2492 1.2117 1.2301 9.13%
Adjusted Per Share Value based on latest NOSH - 40,090
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 333.30 301.34 370.77 356.25 344.72 298.19 356.70 -4.43%
EPS 2.55 -6.59 4.23 3.71 3.47 -7.09 9.48 -58.43%
DPS 0.00 0.00 4.77 0.00 0.00 0.00 5.71 -
NAPS 1.3314 1.3018 1.3193 1.2028 1.1919 1.1545 1.1716 8.92%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.63 0.59 0.70 0.79 0.80 0.81 0.79 -
P/RPS 0.18 0.19 0.18 0.21 0.22 0.26 0.21 -9.79%
P/EPS 23.51 -8.53 15.77 20.29 21.98 -10.89 7.94 106.61%
EY 4.25 -11.73 6.34 4.93 4.55 -9.19 12.59 -51.61%
DY 0.00 0.00 7.14 0.00 0.00 0.00 7.59 -
P/NAPS 0.45 0.43 0.51 0.63 0.64 0.67 0.64 -20.97%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 14/06/06 23/02/06 23/11/05 23/08/05 17/05/05 22/02/05 -
Price 0.57 0.63 0.68 0.75 0.95 0.79 0.83 -
P/RPS 0.16 0.20 0.17 0.20 0.26 0.25 0.22 -19.17%
P/EPS 21.27 -9.10 15.32 19.26 26.10 -10.62 8.34 86.98%
EY 4.70 -10.98 6.53 5.19 3.83 -9.42 11.99 -46.53%
DY 0.00 0.00 7.35 0.00 0.00 0.00 7.23 -
P/NAPS 0.41 0.46 0.49 0.59 0.76 0.65 0.67 -27.98%

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