[KHIND] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 41.93%
YoY- -1.03%
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 147,128 145,604 127,812 138,138 135,910 137,354 119,188 15.02%
PBT 5,248 5,142 2,032 3,897 3,524 3,240 1,352 146.37%
Tax -2,596 -2,168 -1,144 -1,206 -1,546 -1,368 -464 214.16%
NP 2,652 2,974 888 2,691 1,977 1,872 888 106.97%
-
NP to SH 2,652 2,974 888 2,691 1,896 1,872 888 106.97%
-
Tax Rate 49.47% 42.16% 56.30% 30.95% 43.87% 42.22% 34.32% -
Total Cost 144,476 142,630 126,924 135,447 133,933 135,482 118,300 14.21%
-
Net Worth 48,948 48,493 47,532 46,896 48,010 51,079 49,973 -1.36%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 2,002 2,555 - - -
Div Payout % - - - 74.40% 134.77% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 48,948 48,493 47,532 46,896 48,010 51,079 49,973 -1.36%
NOSH 40,020 40,080 40,363 40,044 38,328 40,000 39,642 0.63%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.80% 2.04% 0.69% 1.95% 1.45% 1.36% 0.75% -
ROE 5.42% 6.13% 1.87% 5.74% 3.95% 3.66% 1.78% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 367.64 363.28 316.65 344.96 354.59 343.38 300.65 14.30%
EPS 6.63 7.42 2.20 6.72 4.95 4.68 2.24 105.73%
DPS 0.00 0.00 0.00 5.00 6.67 0.00 0.00 -
NAPS 1.2231 1.2099 1.1776 1.1711 1.2526 1.277 1.2606 -1.98%
Adjusted Per Share Value based on latest NOSH - 40,033
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 349.98 346.35 304.03 328.59 323.30 326.73 283.52 15.02%
EPS 6.31 7.07 2.11 6.40 4.51 4.45 2.11 107.15%
DPS 0.00 0.00 0.00 4.76 6.08 0.00 0.00 -
NAPS 1.1644 1.1535 1.1307 1.1155 1.1421 1.2151 1.1887 -1.36%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.72 0.83 0.89 0.93 1.00 0.86 0.88 -
P/RPS 0.20 0.23 0.28 0.27 0.28 0.25 0.29 -21.88%
P/EPS 10.87 11.19 40.45 13.84 20.22 18.38 39.29 -57.44%
EY 9.20 8.94 2.47 7.23 4.95 5.44 2.55 134.68%
DY 0.00 0.00 0.00 5.38 6.67 0.00 0.00 -
P/NAPS 0.59 0.69 0.76 0.79 0.80 0.67 0.70 -10.74%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 17/08/04 19/05/04 25/02/04 18/11/03 19/08/03 13/05/03 -
Price 0.82 0.73 0.81 0.96 1.05 1.01 0.84 -
P/RPS 0.22 0.20 0.26 0.28 0.30 0.29 0.28 -14.81%
P/EPS 12.37 9.84 36.82 14.29 21.23 21.58 37.50 -52.16%
EY 8.08 10.16 2.72 7.00 4.71 4.63 2.67 108.79%
DY 0.00 0.00 0.00 5.21 6.35 0.00 0.00 -
P/NAPS 0.67 0.60 0.69 0.82 0.84 0.79 0.67 0.00%

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