[KHIND] YoY 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
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 42,080 39,866 37,544 33,256 37,939 33,227 36,016 2.62%
PBT 921 670 1,365 1,024 898 -1,252 1,974 -11.92%
Tax -354 -286 -863 -476 -378 1,252 -420 -2.80%
NP 567 384 502 548 520 0 1,554 -15.46%
-
NP to SH 537 441 502 548 520 -1,553 1,554 -16.22%
-
Tax Rate 38.44% 42.69% 63.22% 46.48% 42.09% - 21.28% -
Total Cost 41,513 39,482 37,042 32,708 37,419 33,227 34,462 3.14%
-
Net Worth 56,701 50,550 49,119 50,103 48,564 51,266 54,900 0.53%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 1,999 2,000 - - -
Div Payout % - - - 364.96% 384.62% - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 56,701 50,550 49,119 50,103 48,564 51,266 54,900 0.53%
NOSH 40,074 40,090 40,160 39,999 40,000 29,980 30,000 4.94%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 1.35% 0.96% 1.34% 1.65% 1.37% 0.00% 4.31% -
ROE 0.95% 0.87% 1.02% 1.09% 1.07% -3.03% 2.83% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 105.00 99.44 93.49 83.14 94.85 110.83 120.05 -2.20%
EPS 1.34 1.10 1.25 1.37 1.30 -5.18 5.18 -20.16%
DPS 0.00 0.00 0.00 5.00 5.00 0.00 0.00 -
NAPS 1.4149 1.2609 1.2231 1.2526 1.2141 1.71 1.83 -4.19%
Adjusted Per Share Value based on latest NOSH - 39,999
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 100.10 94.83 89.31 79.11 90.25 79.04 85.67 2.62%
EPS 1.28 1.05 1.19 1.30 1.24 -3.69 3.70 -16.20%
DPS 0.00 0.00 0.00 4.76 4.76 0.00 0.00 -
NAPS 1.3488 1.2025 1.1684 1.1918 1.1552 1.2195 1.3059 0.53%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.57 0.79 0.72 1.00 0.95 1.46 2.48 -
P/RPS 0.54 0.79 0.77 1.20 1.00 1.32 2.07 -20.05%
P/EPS 42.54 71.82 57.60 72.99 73.08 -28.19 47.88 -1.95%
EY 2.35 1.39 1.74 1.37 1.37 -3.55 2.09 1.97%
DY 0.00 0.00 0.00 5.00 5.26 0.00 0.00 -
P/NAPS 0.40 0.63 0.59 0.80 0.78 0.85 1.36 -18.44%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 23/11/05 29/11/04 18/11/03 12/11/02 15/11/01 23/11/00 -
Price 0.66 0.75 0.82 1.05 0.92 1.74 2.50 -
P/RPS 0.63 0.75 0.88 1.26 0.97 1.57 2.08 -18.04%
P/EPS 49.25 68.18 65.60 76.64 70.77 -33.59 48.26 0.33%
EY 2.03 1.47 1.52 1.30 1.41 -2.98 2.07 -0.32%
DY 0.00 0.00 0.00 4.76 5.43 0.00 0.00 -
P/NAPS 0.47 0.59 0.67 0.84 0.76 1.02 1.37 -16.32%

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