[KEINHIN] YoY Quarter Result on 30-Apr-2006 [#4]

Announcement Date
22-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2006
Quarter
30-Apr-2006 [#4]
Profit Trend
QoQ- -141.86%
YoY- -112.68%
View:
Show?
Quarter Result
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Revenue 29,002 34,184 30,197 28,065 34,275 0 -
PBT 642 883 30 -326 1,358 0 -
Tax -172 676 473 124 61 0 -
NP 470 1,559 503 -202 1,419 0 -
-
NP to SH 504 1,366 766 -180 1,419 0 -
-
Tax Rate 26.79% -76.56% -1,576.67% - -4.49% - -
Total Cost 28,532 32,625 29,694 28,267 32,856 0 -
-
Net Worth 73,129 69,289 63,956 59,999 44,389 0 -
Dividend
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Div 1,482 1,484 1,475 999 1,455 - -
Div Payout % 294.12% 108.70% 192.68% 0.00% 102.56% - -
Equity
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Net Worth 73,129 69,289 63,956 59,999 44,389 0 -
NOSH 98,823 98,985 98,395 99,999 72,769 0 -
Ratio Analysis
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
NP Margin 1.62% 4.56% 1.67% -0.72% 4.14% 0.00% -
ROE 0.69% 1.97% 1.20% -0.30% 3.20% 0.00% -
Per Share
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 29.35 34.53 30.69 28.07 47.10 0.00 -
EPS 0.51 1.38 0.77 -0.18 1.95 0.00 -
DPS 1.50 1.50 1.50 1.00 2.00 0.00 -
NAPS 0.74 0.70 0.65 0.60 0.61 0.00 -
Adjusted Per Share Value based on latest NOSH - 99,999
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
RPS 26.63 31.39 27.73 25.77 31.47 0.00 -
EPS 0.46 1.25 0.70 -0.17 1.30 0.00 -
DPS 1.36 1.36 1.36 0.92 1.34 0.00 -
NAPS 0.6715 0.6363 0.5873 0.551 0.4076 0.00 -
Price Multiplier on Financial Quarter End Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 30/04/09 30/04/08 30/04/07 28/04/06 29/04/05 - -
Price 0.38 0.37 0.34 0.38 0.50 0.00 -
P/RPS 1.29 1.07 1.11 1.35 1.06 0.00 -
P/EPS 74.51 26.81 43.67 -211.11 25.64 0.00 -
EY 1.34 3.73 2.29 -0.47 3.90 0.00 -
DY 3.95 4.05 4.41 2.63 4.00 0.00 -
P/NAPS 0.51 0.53 0.52 0.63 0.82 0.00 -
Price Multiplier on Announcement Date
30/04/09 30/04/08 30/04/07 30/04/06 30/04/05 30/04/04 CAGR
Date 26/06/09 27/06/08 28/06/07 22/06/06 23/06/05 - -
Price 0.38 0.36 0.35 0.33 0.47 0.00 -
P/RPS 1.29 1.04 1.14 1.18 1.00 0.00 -
P/EPS 74.51 26.09 44.96 -183.33 24.10 0.00 -
EY 1.34 3.83 2.22 -0.55 4.15 0.00 -
DY 3.95 4.17 4.29 3.03 4.26 0.00 -
P/NAPS 0.51 0.51 0.54 0.55 0.77 0.00 -

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