[KHIND] QoQ Cumulative Quarter Result on 30-Jun-2017 [#2]

Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 363.37%
YoY- -88.3%
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 75,437 331,080 252,128 172,651 82,215 356,292 272,765 -57.58%
PBT -1,291 2,916 1,524 1,357 -202 12,088 10,467 -
Tax 140 -1,541 -665 -665 -133 -2,302 -1,882 -
NP -1,151 1,375 859 692 -335 9,786 8,585 -
-
NP to SH -1,114 1,593 1,016 798 -303 9,786 8,585 -
-
Tax Rate - 52.85% 43.64% 49.01% - 19.04% 17.98% -
Total Cost 76,588 329,705 251,269 171,959 82,550 346,506 264,180 -56.22%
-
Net Worth 126,185 128,589 129,390 129,791 129,390 128,989 130,592 -2.26%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 400 - - - 4,005 4,005 -
Div Payout % - 25.15% - - - 40.94% 46.66% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 126,185 128,589 129,390 129,791 129,390 128,989 130,592 -2.26%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin -1.53% 0.42% 0.34% 0.40% -0.41% 2.75% 3.15% -
ROE -0.88% 1.24% 0.79% 0.61% -0.23% 7.59% 6.57% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 188.31 826.48 629.39 430.99 205.23 889.42 680.91 -57.58%
EPS -2.78 3.98 2.54 1.99 -0.76 24.43 21.43 -
DPS 0.00 1.00 0.00 0.00 0.00 10.00 10.00 -
NAPS 3.15 3.21 3.23 3.24 3.23 3.22 3.26 -2.26%
Adjusted Per Share Value based on latest NOSH - 40,059
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 179.45 787.55 599.75 410.69 195.57 847.53 648.84 -57.58%
EPS -2.65 3.79 2.42 1.90 -0.72 23.28 20.42 -
DPS 0.00 0.95 0.00 0.00 0.00 9.53 9.53 -
NAPS 3.0016 3.0588 3.0779 3.0874 3.0779 3.0683 3.1065 -2.26%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.91 2.02 2.18 2.22 2.48 2.20 2.40 -
P/RPS 1.01 0.24 0.35 0.52 1.21 0.25 0.35 102.82%
P/EPS -68.68 50.80 85.95 111.44 -327.88 9.01 11.20 -
EY -1.46 1.97 1.16 0.90 -0.30 11.10 8.93 -
DY 0.00 0.50 0.00 0.00 0.00 4.55 4.17 -
P/NAPS 0.61 0.63 0.67 0.69 0.77 0.68 0.74 -12.09%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 28/05/18 27/02/18 24/11/17 23/08/17 24/05/17 22/02/17 24/11/16 -
Price 1.70 1.93 2.18 2.20 2.43 2.29 2.30 -
P/RPS 0.90 0.23 0.35 0.51 1.18 0.26 0.34 91.46%
P/EPS -61.13 48.53 85.95 110.44 -321.27 9.37 10.73 -
EY -1.64 2.06 1.16 0.91 -0.31 10.67 9.32 -
DY 0.00 0.52 0.00 0.00 0.00 4.37 4.35 -
P/NAPS 0.54 0.60 0.67 0.68 0.75 0.71 0.71 -16.69%

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