[KHIND] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 27.32%
YoY- -88.17%
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 164,692 75,437 331,080 252,128 172,651 82,215 356,292 -40.30%
PBT 1,301 -1,291 2,916 1,524 1,357 -202 12,088 -77.46%
Tax -671 140 -1,541 -665 -665 -133 -2,302 -56.13%
NP 630 -1,151 1,375 859 692 -335 9,786 -84.01%
-
NP to SH 723 -1,114 1,593 1,016 798 -303 9,786 -82.47%
-
Tax Rate 51.58% - 52.85% 43.64% 49.01% - 19.04% -
Total Cost 164,062 76,588 329,705 251,269 171,959 82,550 346,506 -39.33%
-
Net Worth 128,589 126,185 128,589 129,390 129,791 129,390 128,989 -0.20%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - - 400 - - - 4,005 -
Div Payout % - - 25.15% - - - 40.94% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 128,589 126,185 128,589 129,390 129,791 129,390 128,989 -0.20%
NOSH 40,059 40,059 40,059 40,059 40,059 40,059 40,059 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 0.38% -1.53% 0.42% 0.34% 0.40% -0.41% 2.75% -
ROE 0.56% -0.88% 1.24% 0.79% 0.61% -0.23% 7.59% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 411.12 188.31 826.48 629.39 430.99 205.23 889.42 -40.30%
EPS 1.80 -2.78 3.98 2.54 1.99 -0.76 24.43 -82.50%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 10.00 -
NAPS 3.21 3.15 3.21 3.23 3.24 3.23 3.22 -0.20%
Adjusted Per Share Value based on latest NOSH - 40,059
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 391.76 179.45 787.55 599.75 410.69 195.57 847.53 -40.30%
EPS 1.72 -2.65 3.79 2.42 1.90 -0.72 23.28 -82.47%
DPS 0.00 0.00 0.95 0.00 0.00 0.00 9.53 -
NAPS 3.0588 3.0016 3.0588 3.0779 3.0874 3.0779 3.0683 -0.20%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.75 1.91 2.02 2.18 2.22 2.48 2.20 -
P/RPS 0.43 1.01 0.24 0.35 0.52 1.21 0.25 43.69%
P/EPS 96.96 -68.68 50.80 85.95 111.44 -327.88 9.01 389.55%
EY 1.03 -1.46 1.97 1.16 0.90 -0.30 11.10 -79.59%
DY 0.00 0.00 0.50 0.00 0.00 0.00 4.55 -
P/NAPS 0.55 0.61 0.63 0.67 0.69 0.77 0.68 -13.22%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 28/08/18 28/05/18 27/02/18 24/11/17 23/08/17 24/05/17 22/02/17 -
Price 1.72 1.70 1.93 2.18 2.20 2.43 2.29 -
P/RPS 0.42 0.90 0.23 0.35 0.51 1.18 0.26 37.79%
P/EPS 95.30 -61.13 48.53 85.95 110.44 -321.27 9.37 371.42%
EY 1.05 -1.64 2.06 1.16 0.91 -0.31 10.67 -78.77%
DY 0.00 0.00 0.52 0.00 0.00 0.00 4.37 -
P/NAPS 0.54 0.54 0.60 0.67 0.68 0.75 0.71 -16.72%

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