[KHIND] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Announcement Date
14-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -138.93%
YoY- 6.98%
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 152,346 112,137 70,057 31,670 155,866 112,324 72,458 63.89%
PBT 3,130 2,134 1,213 -438 3,258 1,853 1,183 90.95%
Tax -60 -697 -343 -114 -1,379 -645 -359 -69.55%
NP 3,070 1,437 870 -552 1,879 1,208 824 139.75%
-
NP to SH 2,855 1,072 535 -693 1,780 1,171 730 147.61%
-
Tax Rate 1.92% 32.66% 28.28% - 42.33% 34.81% 30.35% -
Total Cost 149,276 110,700 69,187 32,222 153,987 111,116 71,634 62.92%
-
Net Worth 57,752 56,595 55,971 54,726 55,460 50,565 50,105 9.90%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,201 - - - 2,004 - - -
Div Payout % 42.08% - - - 112.61% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 57,752 56,595 55,971 54,726 55,460 50,565 50,105 9.90%
NOSH 40,042 39,999 39,925 40,057 40,090 40,102 40,109 -0.11%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.02% 1.28% 1.24% -1.74% 1.21% 1.08% 1.14% -
ROE 4.94% 1.89% 0.96% -1.27% 3.21% 2.32% 1.46% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 380.46 280.34 175.47 79.06 388.79 280.09 180.65 64.08%
EPS 7.13 2.68 1.34 -1.73 4.44 2.92 1.82 147.89%
DPS 3.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.4423 1.4149 1.4019 1.3662 1.3834 1.2609 1.2492 10.02%
Adjusted Per Share Value based on latest NOSH - 40,057
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 362.39 266.75 166.65 75.33 370.77 267.19 172.36 63.89%
EPS 6.79 2.55 1.27 -1.65 4.23 2.79 1.74 147.25%
DPS 2.86 0.00 0.00 0.00 4.77 0.00 0.00 -
NAPS 1.3738 1.3463 1.3314 1.3018 1.3193 1.2028 1.1919 9.90%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.70 0.57 0.63 0.59 0.70 0.79 0.80 -
P/RPS 0.18 0.20 0.36 0.75 0.18 0.28 0.44 -44.80%
P/EPS 9.82 21.27 47.01 -34.10 15.77 27.05 43.96 -63.08%
EY 10.19 4.70 2.13 -2.93 6.34 3.70 2.28 170.58%
DY 4.29 0.00 0.00 0.00 7.14 0.00 0.00 -
P/NAPS 0.49 0.40 0.45 0.43 0.51 0.63 0.64 -16.26%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 21/11/06 22/08/06 14/06/06 23/02/06 23/11/05 23/08/05 -
Price 0.81 0.66 0.57 0.63 0.68 0.75 0.95 -
P/RPS 0.21 0.24 0.32 0.80 0.17 0.27 0.53 -45.96%
P/EPS 11.36 24.63 42.54 -36.42 15.32 25.68 52.20 -63.71%
EY 8.80 4.06 2.35 -2.75 6.53 3.89 1.92 175.15%
DY 3.70 0.00 0.00 0.00 7.35 0.00 0.00 -
P/NAPS 0.56 0.47 0.41 0.46 0.49 0.59 0.76 -18.37%

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