[KHIND] QoQ Quarter Result on 30-Sep-2003 [#3]

Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -23.14%
YoY- 5.38%
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 40,849 31,953 36,204 33,256 38,880 29,797 44,892 -6.10%
PBT 2,063 508 1,254 1,024 1,281 338 2,071 -0.25%
Tax -798 -286 -45 -476 -568 -116 -627 17.45%
NP 1,265 222 1,209 548 713 222 1,444 -8.45%
-
NP to SH 1,265 222 1,209 548 713 222 1,444 -8.45%
-
Tax Rate 38.68% 56.30% 3.59% 46.48% 44.34% 34.32% 30.28% -
Total Cost 39,584 31,731 34,995 32,708 38,167 29,575 43,448 -6.02%
-
Net Worth 48,434 47,532 46,882 50,103 51,151 49,973 39,977 13.66%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 2,001 1,999 - - 1,998 -
Div Payout % - - 165.56% 364.96% - - 138.43% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 48,434 47,532 46,882 50,103 51,151 49,973 39,977 13.66%
NOSH 40,031 40,363 40,033 39,999 40,056 39,642 39,977 0.09%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 3.10% 0.69% 3.34% 1.65% 1.83% 0.75% 3.22% -
ROE 2.61% 0.47% 2.58% 1.09% 1.39% 0.44% 3.61% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 102.04 79.16 90.44 83.14 97.06 75.16 112.29 -6.18%
EPS 3.16 0.55 3.02 1.37 1.78 0.56 3.61 -8.50%
DPS 0.00 0.00 5.00 5.00 0.00 0.00 5.00 -
NAPS 1.2099 1.1776 1.1711 1.2526 1.277 1.2606 1.00 13.55%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 97.17 76.01 86.12 79.11 92.49 70.88 106.79 -6.10%
EPS 3.01 0.53 2.88 1.30 1.70 0.53 3.43 -8.34%
DPS 0.00 0.00 4.76 4.76 0.00 0.00 4.75 -
NAPS 1.1521 1.1307 1.1152 1.1918 1.2168 1.1887 0.951 13.65%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.83 0.89 0.93 1.00 0.86 0.88 0.98 -
P/RPS 0.81 1.12 1.03 1.20 0.89 1.17 0.87 -4.65%
P/EPS 26.27 161.82 30.79 72.99 48.31 157.14 27.13 -2.12%
EY 3.81 0.62 3.25 1.37 2.07 0.64 3.69 2.15%
DY 0.00 0.00 5.38 5.00 0.00 0.00 5.10 -
P/NAPS 0.69 0.76 0.79 0.80 0.67 0.70 0.98 -20.87%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 17/08/04 19/05/04 25/02/04 18/11/03 19/08/03 13/05/03 25/02/03 -
Price 0.73 0.81 0.96 1.05 1.01 0.84 0.90 -
P/RPS 0.72 1.02 1.06 1.26 1.04 1.12 0.80 -6.78%
P/EPS 23.10 147.27 31.79 76.64 56.74 150.00 24.92 -4.93%
EY 4.33 0.68 3.15 1.30 1.76 0.67 4.01 5.25%
DY 0.00 0.00 5.21 4.76 0.00 0.00 5.56 -
P/NAPS 0.60 0.69 0.82 0.84 0.79 0.67 0.90 -23.70%

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