[PADINI] QoQ Cumulative Quarter Result on 2000-06-30 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Revenue 130,303 85,699 36,401 131,285 99,929 61,810 25,238 198.42% QoQ % 52.05% 135.43% -72.27% 31.38% 61.67% 144.91% - Horiz. % 516.30% 339.56% 144.23% 520.19% 395.95% 244.91% 100.00%
PBT 6,886 5,877 1,425 9,455 8,373 5,369 1,739 150.08% QoQ % 17.17% 312.42% -84.93% 12.92% 55.95% 208.74% - Horiz. % 395.97% 337.95% 81.94% 543.70% 481.48% 308.74% 100.00%
Tax -1,615 -902 -698 -3,959 -3,097 -2,017 -757 65.65% QoQ % -79.05% -29.23% 82.37% -27.83% -53.54% -166.45% - Horiz. % 213.34% 119.15% 92.21% 522.99% 409.11% 266.45% 100.00%
NP 5,271 4,975 727 5,496 5,276 3,352 982 206.25% QoQ % 5.95% 584.32% -86.77% 4.17% 57.40% 241.34% - Horiz. % 536.76% 506.62% 74.03% 559.67% 537.27% 341.34% 100.00%
NP to SH 5,271 4,975 727 5,496 5,276 3,352 982 206.25% QoQ % 5.95% 584.32% -86.77% 4.17% 57.40% 241.34% - Horiz. % 536.76% 506.62% 74.03% 559.67% 537.27% 341.34% 100.00%
Tax Rate 23.45 % 15.35 % 48.98 % 41.87 % 36.99 % 37.57 % 43.53 % -33.77% QoQ % 52.77% -68.66% 16.98% 13.19% -1.54% -13.69% - Horiz. % 53.87% 35.26% 112.52% 96.19% 84.98% 86.31% 100.00%
Total Cost 125,032 80,724 35,674 125,789 94,653 58,458 24,256 198.10% QoQ % 54.89% 126.28% -71.64% 32.89% 61.92% 141.00% - Horiz. % 515.47% 332.80% 147.07% 518.59% 390.23% 241.00% 100.00%
Net Worth 68,699 68,413 64,288 63,381 64,487 62,418 60,061 9.36% QoQ % 0.42% 6.42% 1.43% -1.72% 3.31% 3.93% - Horiz. % 114.38% 113.91% 107.04% 105.53% 107.37% 103.93% 100.00%
Dividend 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Net Worth 68,699 68,413 64,288 63,381 64,487 62,418 60,061 9.36% QoQ % 0.42% 6.42% 1.43% -1.72% 3.31% 3.93% - Horiz. % 114.38% 113.91% 107.04% 105.53% 107.37% 103.93% 100.00%
NOSH 30,000 30,006 30,041 30,038 29,994 30,008 30,030 -0.07% QoQ % -0.02% -0.12% 0.01% 0.15% -0.05% -0.07% - Horiz. % 99.90% 99.92% 100.04% 100.03% 99.88% 99.93% 100.00%
Ratio Analysis 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
NP Margin 4.05 % 5.81 % 2.00 % 4.19 % 5.28 % 5.42 % 3.89 % 2.72% QoQ % -30.29% 190.50% -52.27% -20.64% -2.58% 39.33% - Horiz. % 104.11% 149.36% 51.41% 107.71% 135.73% 139.33% 100.00%
ROE 7.67 % 7.27 % 1.13 % 8.67 % 8.18 % 5.37 % 1.64 % 179.40% QoQ % 5.50% 543.36% -86.97% 5.99% 52.33% 227.44% - Horiz. % 467.68% 443.29% 68.90% 528.66% 498.78% 327.44% 100.00%
Per Share 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 434.34 285.61 121.17 437.06 333.16 205.97 84.04 198.63% QoQ % 52.07% 135.71% -72.28% 31.19% 61.75% 145.09% - Horiz. % 516.83% 339.85% 144.18% 520.06% 396.43% 245.09% 100.00%
EPS 17.57 16.58 2.42 18.30 17.59 11.17 3.27 206.46% QoQ % 5.97% 585.12% -86.78% 4.04% 57.48% 241.59% - Horiz. % 537.31% 507.03% 74.01% 559.63% 537.92% 341.59% 100.00%
DPS 0.00 0.00 0.00 - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 2.2900 2.2800 2.1400 2.1100 2.1500 2.0800 2.0000 9.44% QoQ % 0.44% 6.54% 1.42% -1.86% 3.37% 4.00% - Horiz. % 114.50% 114.00% 107.00% 105.50% 107.50% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 657,909 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
RPS 19.81 13.03 5.53 19.95 15.19 9.39 3.84 198.26% QoQ % 52.03% 135.62% -72.28% 31.34% 61.77% 144.53% - Horiz. % 515.89% 339.32% 144.01% 519.53% 395.57% 244.53% 100.00%
EPS 0.80 0.76 0.11 0.84 0.80 0.51 0.15 204.95% QoQ % 5.26% 590.91% -86.90% 5.00% 56.86% 240.00% - Horiz. % 533.33% 506.67% 73.33% 560.00% 533.33% 340.00% 100.00%
DPS 0.00 0.00 0.00 - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.1044 0.1040 0.0977 0.0963 0.0980 0.0949 0.0913 9.34% QoQ % 0.38% 6.45% 1.45% -1.73% 3.27% 3.94% - Horiz. % 114.35% 113.91% 107.01% 105.48% 107.34% 103.94% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date - - - - - - - -
Price 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Price Multiplier on Announcement Date 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 CAGR
Date - - - - - - - -
Price 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
stmts to klse 6-2000 in excel.XLW 
