[KHIND] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Cumulative Result
Revenue	141,967	86,269	38,046	159,681	115,228	67,977	28,286	192.28%
YoY %	64.56%	126.75%	-76.17%	38.58%	69.51%	140.32%	-	-
Horiz. %	501.90%	304.99%	134.50%	564.52%	407.37%	240.32%	100.00%	-
PBT	7,053	3,107	505	4,537	3,060	1,357	-455	-
YoY %	127.00%	515.25%	-88.87%	48.27%	125.50%	398.24%	-	-
Horiz. %	-1,550.11%	-682.86%	-110.99%	-997.14%	-672.53%	-298.24%	100.00%	-
Tax	-1,384	-562	-177	-341	-274	-86	-46	861.37%
YoY %	-146.26%	-217.51%	48.09%	-24.45%	-218.60%	-86.96%	-	-
Horiz. %	3,008.70%	1,221.74%	384.78%	741.30%	595.65%	186.96%	100.00%	-
NP	5,669	2,545	328	4,196	2,786	1,271	-501	-
YoY %	122.75%	675.91%	-92.18%	50.61%	119.20%	353.69%	-	-
Horiz. %	-1,131.54%	-507.98%	-65.47%	-837.52%	-556.09%	-253.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,670	2,546	330	4,240	2,822	1,309	-388	-
YoY %	122.70%	671.52%	-92.22%	50.25%	115.58%	437.37%	-	-
Horiz. %	-1,461.34%	-656.19%	-85.05%	-1,092.78%	-727.32%	-337.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.62%	18.09%	35.05%	7.52%	8.95%	6.34%	-	-
YoY %	8.46%	-48.39%	366.09%	-15.98%	41.17%	0.00%	-	-
Horiz. %	309.46%	285.33%	552.84%	118.61%	141.17%	100.00%	-	-
Total Cost	136,298	83,724	37,718	155,485	112,442	66,706	28,787	181.16%
YoY %	62.79%	121.97%	-75.74%	38.28%	68.56%	131.72%	-	-
Horiz. %	473.47%	290.84%	131.02%	540.12%	390.60%	231.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	67,014	63,686	61,693	61,219	59,939	58,344	57,183	11.12%
YoY %	5.23%	3.23%	0.77%	2.14%	2.73%	2.03%	-	-
Horiz. %	117.19%	111.37%	107.89%	107.06%	104.82%	102.03%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	67,014	63,686	61,693	61,219	59,939	58,344	57,183	11.12%
YoY %	5.23%	3.23%	0.77%	2.14%	2.73%	2.03%	-	-
Horiz. %	117.19%	111.37%	107.89%	107.06%	104.82%	102.03%	100.00%	-
NOSH	40,070	40,031	40,243	40,075	40,085	40,030	39,999	0.11%
YoY %	0.10%	-0.53%	0.42%	-0.02%	0.14%	0.08%	-	-
Horiz. %	100.18%	100.08%	100.61%	100.19%	100.22%	100.08%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	3.99%	2.95%	0.86%	2.63%	2.42%	1.87%	-1.77%	-
YoY %	35.25%	243.02%	-67.30%	8.68%	29.41%	205.65%	-	-
Horiz. %	-225.42%	-166.67%	-48.59%	-148.59%	-136.72%	-105.65%	100.00%	-
ROE	8.46%	4.00%	0.53%	6.93%	4.71%	2.24%	-0.68%	-
YoY %	111.50%	654.72%	-92.35%	47.13%	110.27%	429.41%	-	-
Horiz. %	-1,244.12%	-588.24%	-77.94%	-1,019.12%	-692.65%	-329.41%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	354.29	215.50	94.54	398.45	287.46	169.81	70.72	191.92%
YoY %	64.40%	127.95%	-76.27%	38.61%	69.28%	140.12%	-	-
Horiz. %	500.98%	304.72%	133.68%	563.42%	406.48%	240.12%	100.00%	-
EPS	14.15	6.36	0.82	10.58	7.04	3.27	-0.97	-
YoY %	122.48%	675.61%	-92.25%	50.28%	115.29%	437.11%	-	-
Horiz. %	-1,458.76%	-655.67%	-84.54%	-1,090.72%	-725.77%	-337.11%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.6724	1.5909	1.533	1.5276	1.4953	1.4575	1.4296	10.99%
YoY %	5.12%	3.78%	0.35%	2.16%	2.59%	1.95%	-	-
Horiz. %	116.98%	111.28%	107.23%	106.86%	104.60%	101.95%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 40,056
RPS	337.70	205.21	90.50	379.84	274.10	161.70	67.29	192.26%
YoY %	64.56%	126.75%	-76.17%	38.58%	69.51%	140.30%	-	-
Horiz. %	501.86%	304.96%	134.49%	564.48%	407.34%	240.30%	100.00%	-
EPS	13.49	6.06	0.78	10.09	6.71	3.11	-0.92	-
YoY %	122.61%	676.92%	-92.27%	50.37%	115.76%	438.04%	-	-
Horiz. %	-1,466.30%	-658.70%	-84.78%	-1,096.74%	-729.35%	-338.04%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	1.5941	1.5149	1.4675	1.4563	1.4258	1.3879	1.3603	11.12%
YoY %	5.23%	3.23%	0.77%	2.14%	2.73%	2.03%	-	-
Horiz. %	117.19%	111.37%	107.88%	107.06%	104.82%	102.03%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	0.94	0.82	0.96	0.67	0.80	0.75	0.80	-
P/RPS	0.27	0.38	1.02	0.17	0.28	0.44	1.13	-61.39%
YoY %	-28.95%	-62.75%	500.00%	-39.29%	-36.36%	-61.06%	-	-
Horiz. %	23.89%	33.63%	90.27%	15.04%	24.78%	38.94%	100.00%	-
P/EPS	6.64	12.89	117.07	6.33	11.36	22.94	-82.47	-
YoY %	-48.49%	-88.99%	1,749.45%	-44.28%	-50.48%	127.82%	-	-
Horiz. %	-8.05%	-15.63%	-141.95%	-7.68%	-13.77%	-27.82%	100.00%	-
EY	15.05	7.76	0.85	15.79	8.80	4.36	-1.21	-
YoY %	93.94%	812.94%	-94.62%	79.43%	101.83%	460.33%	-	-
Horiz. %	-1,243.80%	-641.32%	-70.25%	-1,304.96%	-727.27%	-360.33%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.56	0.52	0.63	0.44	0.54	0.51	0.56	0.00%
YoY %	7.69%	-17.46%	43.18%	-18.52%	5.88%	-8.93%	-	-
Horiz. %	100.00%	92.86%	112.50%	78.57%	96.43%	91.07%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	21/11/08	19/08/08	21/05/08	26/02/08	20/11/07	21/08/07	22/05/07	-
Price	0.57	0.90	0.90	0.78	0.61	0.74	0.74	-
P/RPS	0.16	0.42	0.95	0.20	0.21	0.44	1.05	-71.37%
YoY %	-61.90%	-55.79%	375.00%	-4.76%	-52.27%	-58.10%	-	-
Horiz. %	15.24%	40.00%	90.48%	19.05%	20.00%	41.90%	100.00%	-
P/EPS	4.03	14.15	109.76	7.37	8.66	22.63	-76.29	-
YoY %	-71.52%	-87.11%	1,389.28%	-14.90%	-61.73%	129.66%	-	-
Horiz. %	-5.28%	-18.55%	-143.87%	-9.66%	-11.35%	-29.66%	100.00%	-
EY	24.82	7.07	0.91	13.56	11.54	4.42	-1.31	-
YoY %	251.06%	676.92%	-93.29%	17.50%	161.09%	437.40%	-	-
Horiz. %	-1,894.66%	-539.69%	-69.47%	-1,035.11%	-880.92%	-337.40%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.34	0.57	0.59	0.51	0.41	0.51	0.52	-24.60%
YoY %	-40.35%	-3.39%	15.69%	24.39%	-19.61%	-1.92%	-	-
Horiz. %	65.38%	109.62%	113.46%	98.08%	78.85%	98.08%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos