[KHIND] QoQ Annualized Quarter Result on 31-Mar-2002 [#1]

Announcement Date
14-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 125.2%
YoY- -36.4%
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 158,598 151,606 151,534 125,852 130,250 123,406 118,656 21.27%
PBT 4,171 2,801 2,404 1,768 -1,582 -2,768 -1,648 -
Tax -1,452 -1,100 -894 -1,132 1,582 2,768 1,648 -
NP 2,719 1,701 1,510 636 0 0 0 -
-
NP to SH 2,719 1,701 1,510 636 -2,524 -3,412 -2,060 -
-
Tax Rate 34.81% 39.27% 37.19% 64.03% - - - -
Total Cost 155,879 149,905 150,024 125,216 130,250 123,406 118,656 19.88%
-
Net Worth 45,477 48,563 49,482 49,077 48,997 51,300 53,151 -9.84%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,999 2,666 - - 1,950 - - -
Div Payout % 73.53% 156.74% - - 0.00% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 45,477 48,563 49,482 49,077 48,997 51,300 53,151 -9.84%
NOSH 39,986 39,999 39,947 30,000 30,011 30,000 30,029 20.97%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 1.71% 1.12% 1.00% 0.51% 0.00% 0.00% 0.00% -
ROE 5.98% 3.50% 3.05% 1.30% -5.15% -6.65% -3.88% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 396.62 379.02 379.34 419.51 433.99 411.36 395.14 0.24%
EPS 6.80 4.25 3.78 2.12 -8.41 -11.37 -6.86 -
DPS 5.00 6.67 0.00 0.00 6.50 0.00 0.00 -
NAPS 1.1373 1.2141 1.2387 1.6359 1.6326 1.71 1.77 -25.47%
Adjusted Per Share Value based on latest NOSH - 30,000
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 377.26 360.63 360.46 299.37 309.83 293.55 282.25 21.27%
EPS 6.47 4.05 3.59 1.51 -6.00 -8.12 -4.90 -
DPS 4.76 6.34 0.00 0.00 4.64 0.00 0.00 -
NAPS 1.0818 1.1552 1.1771 1.1674 1.1655 1.2203 1.2643 -9.84%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.98 0.95 1.14 1.79 1.60 1.46 1.60 -
P/RPS 0.25 0.25 0.30 0.43 0.37 0.35 0.40 -26.83%
P/EPS 14.41 22.34 30.16 84.43 -19.02 -12.84 -23.32 -
EY 6.94 4.48 3.32 1.18 -5.26 -7.79 -4.29 -
DY 5.10 7.02 0.00 0.00 4.06 0.00 0.00 -
P/NAPS 0.86 0.78 0.92 1.09 0.98 0.85 0.90 -2.97%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 25/02/03 12/11/02 13/08/02 14/05/02 25/02/02 15/11/01 14/08/01 -
Price 0.90 0.92 1.10 1.28 1.56 1.74 1.80 -
P/RPS 0.23 0.24 0.29 0.31 0.36 0.42 0.46 -36.92%
P/EPS 13.24 21.63 29.10 60.38 -18.55 -15.30 -26.24 -
EY 7.56 4.62 3.44 1.66 -5.39 -6.54 -3.81 -
DY 5.56 7.25 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.79 0.76 0.89 0.78 0.96 1.02 1.02 -15.62%

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