[KHIND] QoQ Quarter Result on 30-Sep-2005 [#3]

Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -70.1%
YoY- -12.15%
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 38,387 31,670 43,542 39,866 41,119 31,339 39,606 -2.06%
PBT 1,651 -438 1,405 670 1,695 -512 1,197 23.98%
Tax -229 -114 -734 -286 -130 -229 798 -
NP 1,422 -552 671 384 1,565 -741 1,995 -20.25%
-
NP to SH 1,228 -693 609 441 1,475 -745 1,995 -27.70%
-
Tax Rate 13.87% - 52.24% 42.69% 7.67% - -66.67% -
Total Cost 36,965 32,222 42,871 39,482 39,554 32,080 37,611 -1.15%
-
Net Worth 56,076 54,726 48,287 50,550 50,069 48,533 49,278 9.02%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 2,003 - - - 2,403 -
Div Payout % - - 328.95% - - - 120.48% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 56,076 54,726 48,287 50,550 50,069 48,533 49,278 9.02%
NOSH 40,000 40,057 40,065 40,090 40,081 40,053 40,060 -0.10%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.70% -1.74% 1.54% 0.96% 3.81% -2.36% 5.04% -
ROE 2.19% -1.27% 1.26% 0.87% 2.95% -1.54% 4.05% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 95.97 79.06 108.68 99.44 102.59 78.24 98.87 -1.97%
EPS 3.07 -1.73 1.52 1.10 3.68 -1.86 4.98 -27.63%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 6.00 -
NAPS 1.4019 1.3662 1.2052 1.2609 1.2492 1.2117 1.2301 9.13%
Adjusted Per Share Value based on latest NOSH - 40,090
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 91.31 75.33 103.58 94.83 97.81 74.55 94.21 -2.06%
EPS 2.92 -1.65 1.45 1.05 3.51 -1.77 4.75 -27.76%
DPS 0.00 0.00 4.77 0.00 0.00 0.00 5.72 -
NAPS 1.3339 1.3018 1.1486 1.2025 1.191 1.1545 1.1722 9.02%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.63 0.59 0.70 0.79 0.80 0.81 0.79 -
P/RPS 0.66 0.75 0.64 0.79 0.78 1.04 0.80 -12.06%
P/EPS 20.52 -34.10 46.05 71.82 21.74 -43.55 15.86 18.79%
EY 4.87 -2.93 2.17 1.39 4.60 -2.30 6.30 -15.81%
DY 0.00 0.00 7.14 0.00 0.00 0.00 7.59 -
P/NAPS 0.45 0.43 0.58 0.63 0.64 0.67 0.64 -20.97%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 22/08/06 14/06/06 23/02/06 23/11/05 23/08/05 17/05/05 22/02/05 -
Price 0.57 0.63 0.68 0.75 0.95 0.79 0.83 -
P/RPS 0.59 0.80 0.63 0.75 0.93 1.01 0.84 -21.03%
P/EPS 18.57 -36.42 44.74 68.18 25.82 -42.47 16.67 7.48%
EY 5.39 -2.75 2.24 1.47 3.87 -2.35 6.00 -6.91%
DY 0.00 0.00 7.35 0.00 0.00 0.00 7.23 -
P/NAPS 0.41 0.46 0.56 0.59 0.76 0.65 0.67 -27.98%

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