[KHIND] QoQ Quarter Result on 30-Sep-2010 [#3]

Announcement Date
26-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -52.97%
YoY- -37.93%
View:
Show?
Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 62,350 70,057 49,419 50,776 52,398 43,432 46,914 20.94%
PBT 4,587 3,036 2,629 2,813 4,986 2,320 2,478 50.92%
Tax -888 -1,029 -1,735 -882 -880 -933 -561 35.93%
NP 3,699 2,007 894 1,931 4,106 1,387 1,917 55.17%
-
NP to SH 3,699 2,007 894 1,931 4,106 1,387 1,917 55.17%
-
Tax Rate 19.36% 33.89% 65.99% 31.35% 17.65% 40.22% 22.64% -
Total Cost 58,651 68,050 48,525 48,845 48,292 42,045 44,997 19.38%
-
Net Worth 82,534 40,082 40,109 78,333 76,603 72,621 40,021 62.23%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - 3,609 - - - 2,001 -
Div Payout % - - 403.79% - - - 104.39% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 82,534 40,082 40,109 78,333 76,603 72,621 40,021 62.23%
NOSH 40,065 40,082 40,109 40,062 40,058 40,086 40,021 0.07%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 5.93% 2.86% 1.81% 3.80% 7.84% 3.19% 4.09% -
ROE 4.48% 5.01% 2.23% 2.47% 5.36% 1.91% 4.79% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 155.62 174.78 123.21 126.74 130.80 108.35 117.22 20.85%
EPS 9.23 5.01 2.23 4.82 10.25 3.46 4.79 55.03%
DPS 0.00 0.00 9.00 0.00 0.00 0.00 5.00 -
NAPS 2.06 1.00 1.00 1.9553 1.9123 1.8116 1.00 62.11%
Adjusted Per Share Value based on latest NOSH - 40,062
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 148.31 166.65 117.56 120.78 124.64 103.31 111.60 20.93%
EPS 8.80 4.77 2.13 4.59 9.77 3.30 4.56 55.19%
DPS 0.00 0.00 8.59 0.00 0.00 0.00 4.76 -
NAPS 1.9633 0.9535 0.9541 1.8634 1.8222 1.7275 0.952 62.23%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.45 1.58 1.50 1.47 1.15 1.05 0.93 -
P/RPS 0.93 0.90 1.22 1.16 0.88 0.97 0.79 11.52%
P/EPS 15.71 31.55 67.30 30.50 11.22 30.35 19.42 -13.21%
EY 6.37 3.17 1.49 3.28 8.91 3.30 5.15 15.27%
DY 0.00 0.00 6.00 0.00 0.00 0.00 5.38 -
P/NAPS 0.70 1.58 1.50 0.75 0.60 0.58 0.93 -17.29%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 11/08/11 19/05/11 22/02/11 26/10/10 29/07/10 18/05/10 25/02/10 -
Price 1.45 1.45 1.55 1.45 1.30 1.15 0.92 -
P/RPS 0.93 0.83 1.26 1.14 0.99 1.06 0.78 12.47%
P/EPS 15.71 28.96 69.54 30.08 12.68 33.24 19.21 -12.58%
EY 6.37 3.45 1.44 3.32 7.88 3.01 5.21 14.38%
DY 0.00 0.00 5.81 0.00 0.00 0.00 5.43 -
P/NAPS 0.70 1.45 1.55 0.74 0.68 0.63 0.92 -16.69%

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