[KHIND] YoY Quarter Result on 31-Mar-2007 [#1]

Announcement Date
22-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -122.08%
YoY- 44.01%
View:
Show?
Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 43,432 36,684 38,046 28,286 31,670 31,339 31,953 5.24%
PBT 2,320 1,050 505 -455 -438 -512 508 28.79%
Tax -933 -266 -177 -46 -114 -229 -286 21.77%
NP 1,387 784 328 -501 -552 -741 222 35.69%
-
NP to SH 1,387 784 330 -388 -693 -745 222 35.69%
-
Tax Rate 40.22% 25.33% 35.05% - - - 56.30% -
Total Cost 42,045 35,900 37,718 28,787 32,222 32,080 31,731 4.80%
-
Net Worth 72,621 68,447 61,693 57,183 54,726 48,533 47,532 7.31%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 72,621 68,447 61,693 57,183 54,726 48,533 47,532 7.31%
NOSH 40,086 39,999 40,243 39,999 40,057 40,053 40,363 -0.11%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 3.19% 2.14% 0.86% -1.77% -1.74% -2.36% 0.69% -
ROE 1.91% 1.15% 0.53% -0.68% -1.27% -1.54% 0.47% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 108.35 91.71 94.54 70.72 79.06 78.24 79.16 5.36%
EPS 3.46 1.96 0.82 -0.97 -1.73 -1.86 0.55 35.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8116 1.7112 1.533 1.4296 1.3662 1.2117 1.1776 7.43%
Adjusted Per Share Value based on latest NOSH - 39,999
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 103.31 87.26 90.50 67.29 75.33 74.55 76.01 5.24%
EPS 3.30 1.86 0.78 -0.92 -1.65 -1.77 0.53 35.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7275 1.6282 1.4675 1.3603 1.3018 1.1545 1.1307 7.31%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.05 0.80 0.96 0.80 0.59 0.81 0.89 -
P/RPS 0.97 0.87 1.02 1.13 0.75 1.04 1.12 -2.36%
P/EPS 30.35 40.82 117.07 -82.47 -34.10 -43.55 161.82 -24.33%
EY 3.30 2.45 0.85 -1.21 -2.93 -2.30 0.62 32.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.47 0.63 0.56 0.43 0.67 0.76 -4.40%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 18/05/10 15/05/09 21/05/08 22/05/07 14/06/06 17/05/05 19/05/04 -
Price 1.15 0.90 0.90 0.74 0.63 0.79 0.81 -
P/RPS 1.06 0.98 0.95 1.05 0.80 1.01 1.02 0.64%
P/EPS 33.24 45.92 109.76 -76.29 -36.42 -42.47 147.27 -21.96%
EY 3.01 2.18 0.91 -1.31 -2.75 -2.35 0.68 28.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.53 0.59 0.52 0.46 0.65 0.69 -1.50%

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