[KHIND] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Announcement Date
17-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -174.8%
YoY- -435.59%
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 155,866 149,765 144,916 125,356 149,952 147,128 145,604 4.63%
PBT 3,258 2,470 2,366 -2,048 5,133 5,248 5,142 -26.16%
Tax -1,379 -860 -718 -916 -1,149 -2,596 -2,168 -25.97%
NP 1,879 1,610 1,648 -2,964 3,984 2,652 2,974 -26.30%
-
NP to SH 1,780 1,561 1,460 -2,980 3,984 2,652 2,974 -28.91%
-
Tax Rate 42.33% 34.82% 30.35% - 22.38% 49.47% 42.16% -
Total Cost 153,987 148,154 143,268 128,320 145,968 144,476 142,630 5.22%
-
Net Worth 55,460 50,565 50,105 48,533 49,253 48,948 48,493 9.33%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 2,004 - - - 2,402 - - -
Div Payout % 112.61% - - - 60.30% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 55,460 50,565 50,105 48,533 49,253 48,948 48,493 9.33%
NOSH 40,090 40,102 40,109 40,053 40,040 40,020 40,080 0.01%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 1.21% 1.08% 1.14% -2.36% 2.66% 1.80% 2.04% -
ROE 3.21% 3.09% 2.91% -6.14% 8.09% 5.42% 6.13% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 388.79 373.45 361.30 312.97 374.50 367.64 363.28 4.61%
EPS 4.44 3.89 3.64 -7.44 9.95 6.63 7.42 -28.92%
DPS 5.00 0.00 0.00 0.00 6.00 0.00 0.00 -
NAPS 1.3834 1.2609 1.2492 1.2117 1.2301 1.2231 1.2099 9.31%
Adjusted Per Share Value based on latest NOSH - 40,053
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 370.77 356.25 344.72 298.19 356.70 349.98 346.35 4.63%
EPS 4.23 3.71 3.47 -7.09 9.48 6.31 7.07 -28.92%
DPS 4.77 0.00 0.00 0.00 5.71 0.00 0.00 -
NAPS 1.3193 1.2028 1.1919 1.1545 1.1716 1.1644 1.1535 9.33%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.70 0.79 0.80 0.81 0.79 0.72 0.83 -
P/RPS 0.18 0.21 0.22 0.26 0.21 0.20 0.23 -15.03%
P/EPS 15.77 20.29 21.98 -10.89 7.94 10.87 11.19 25.62%
EY 6.34 4.93 4.55 -9.19 12.59 9.20 8.94 -20.42%
DY 7.14 0.00 0.00 0.00 7.59 0.00 0.00 -
P/NAPS 0.51 0.63 0.64 0.67 0.64 0.59 0.69 -18.20%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 23/11/05 23/08/05 17/05/05 22/02/05 29/11/04 17/08/04 -
Price 0.68 0.75 0.95 0.79 0.83 0.82 0.73 -
P/RPS 0.17 0.20 0.26 0.25 0.22 0.22 0.20 -10.24%
P/EPS 15.32 19.26 26.10 -10.62 8.34 12.37 9.84 34.22%
EY 6.53 5.19 3.83 -9.42 11.99 8.08 10.16 -25.46%
DY 7.35 0.00 0.00 0.00 7.23 0.00 0.00 -
P/NAPS 0.49 0.59 0.76 0.65 0.67 0.67 0.60 -12.59%

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