[KHIND] QoQ Quarter Result on 31-Mar-2009 [#1]

Announcement Date
15-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -60.6%
YoY- 137.58%
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 46,914 53,215 46,788 36,684 43,394 55,698 48,223 -1.81%
PBT 2,478 4,462 3,304 1,050 1,518 3,946 2,602 -3.19%
Tax -561 -1,351 -979 -266 450 -822 -385 28.44%
NP 1,917 3,111 2,325 784 1,968 3,124 2,217 -9.21%
-
NP to SH 1,917 3,111 2,325 784 1,990 3,124 2,216 -9.18%
-
Tax Rate 22.64% 30.28% 29.63% 25.33% -29.64% 20.83% 14.80% -
Total Cost 44,997 50,104 44,463 35,900 41,426 52,574 46,006 -1.46%
-
Net Worth 40,021 71,801 68,840 68,447 67,595 66,981 63,751 -26.62%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 2,001 - - - 2,002 - - -
Div Payout % 104.39% - - - 100.60% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 40,021 71,801 68,840 68,447 67,595 66,981 63,751 -26.62%
NOSH 40,021 40,038 40,086 39,999 40,040 40,051 40,072 -0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.09% 5.85% 4.97% 2.14% 4.54% 5.61% 4.60% -
ROE 4.79% 4.33% 3.38% 1.15% 2.94% 4.66% 3.48% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 117.22 132.91 116.72 91.71 108.38 139.07 120.34 -1.73%
EPS 4.79 7.77 5.80 1.96 4.97 7.80 5.53 -9.10%
DPS 5.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.00 1.7933 1.7173 1.7112 1.6882 1.6724 1.5909 -26.55%
Adjusted Per Share Value based on latest NOSH - 39,999
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 111.60 126.58 111.30 87.26 103.22 132.49 114.71 -1.81%
EPS 4.56 7.40 5.53 1.86 4.73 7.43 5.27 -9.17%
DPS 4.76 0.00 0.00 0.00 4.76 0.00 0.00 -
NAPS 0.952 1.708 1.6375 1.6282 1.6079 1.5933 1.5165 -26.62%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.93 0.90 0.76 0.80 0.70 0.94 0.82 -
P/RPS 0.79 0.68 0.65 0.87 0.65 0.68 0.68 10.48%
P/EPS 19.42 11.58 13.10 40.82 14.08 12.05 14.83 19.63%
EY 5.15 8.63 7.63 2.45 7.10 8.30 6.74 -16.37%
DY 5.38 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.93 0.50 0.44 0.47 0.41 0.56 0.52 47.18%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 06/11/09 31/07/09 15/05/09 26/02/09 21/11/08 19/08/08 -
Price 0.92 0.90 0.88 0.90 0.90 0.57 0.90 -
P/RPS 0.78 0.68 0.75 0.98 0.83 0.41 0.75 2.64%
P/EPS 19.21 11.58 15.17 45.92 18.11 7.31 16.27 11.67%
EY 5.21 8.63 6.59 2.18 5.52 13.68 6.14 -10.34%
DY 5.43 0.00 0.00 0.00 5.56 0.00 0.00 -
P/NAPS 0.92 0.50 0.51 0.53 0.53 0.34 0.57 37.47%

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