[KEINHIN] QoQ Cumulative Quarter Result on 30-Apr-2004 [#4]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
30-Apr-2004 [#4]
Profit Trend
QoQ--%
YoY--%
View:
Show?
Cumulative Result
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Revenue 98,234 66,163 30,907 0 0 0 0 -
PBT 6,991 4,272 2,332 0 0 0 0 -
Tax -402 -216 -226 0 0 0 0 -
NP 6,589 4,056 2,106 0 0 0 0 -
-
NP to SH 6,292 3,759 2,106 0 0 0 0 -
-
Tax Rate 5.75% 5.06% 9.69% - - - - -
Total Cost 91,645 62,107 28,801 0 0 0 0 -
-
Net Worth 36,217 24,770 43,842 0 0 0 0 -
Dividend
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Net Worth 36,217 24,770 43,842 0 0 0 0 -
NOSH 61,385 43,456 78,289 0 0 0 0 -
Ratio Analysis
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
NP Margin 6.71% 6.13% 6.81% 0.00% 0.00% 0.00% 0.00% -
ROE 17.37% 15.18% 4.80% 0.00% 0.00% 0.00% 0.00% -
Per Share
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 160.03 152.25 39.48 0.00 0.00 0.00 0.00 -
EPS 10.25 8.65 2.69 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.57 0.56 0.00 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 0
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
RPS 90.21 60.76 28.38 0.00 0.00 0.00 0.00 -
EPS 5.78 3.45 1.93 0.00 0.00 0.00 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3326 0.2275 0.4026 0.00 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 31/01/05 29/10/04 - - - - - -
Price 0.70 0.69 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.44 0.45 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.83 7.98 0.00 0.00 0.00 0.00 0.00 -
EY 14.64 12.54 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.21 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/01/05 31/10/04 31/07/04 30/04/04 31/01/04 31/10/03 31/07/03 CAGR
Date 04/04/05 06/12/04 04/10/04 - - - - -
Price 0.57 0.74 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.36 0.49 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.56 8.55 0.00 0.00 0.00 0.00 0.00 -
EY 17.98 11.69 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.30 0.00 0.00 0.00 0.00 0.00 -

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

Post a Comment