[PADINI] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -14.09%
YoY- 168.99%
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 301,754 307,560 279,104 244,111 250,756 248,542 228,248 20.47%
PBT 46,858 51,612 35,876 26,585 30,260 25,928 9,360 192.93%
Tax -13,952 -15,026 -11,120 -7,625 -8,292 -7,870 -4,044 128.49%
NP 32,906 36,586 24,756 18,960 21,968 18,058 5,316 237.50%
-
NP to SH 32,854 36,528 24,704 18,872 21,968 18,058 5,316 237.14%
-
Tax Rate 29.78% 29.11% 31.00% 28.68% 27.40% 30.35% 43.21% -
Total Cost 268,848 270,974 254,348 225,151 228,788 230,484 222,932 13.31%
-
Net Worth 118,887 117,004 103,661 100,634 99,290 94,388 86,539 23.60%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 8,342 12,513 - 9,317 4,137 - - -
Div Payout % 25.39% 34.26% - 49.37% 18.83% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 118,887 117,004 103,661 100,634 99,290 94,388 86,539 23.60%
NOSH 62,572 62,569 62,446 62,119 62,056 62,097 61,813 0.81%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 10.91% 11.90% 8.87% 7.77% 8.76% 7.27% 2.33% -
ROE 27.64% 31.22% 23.83% 18.75% 22.12% 19.13% 6.14% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 482.25 491.55 446.95 392.97 404.08 400.24 369.25 19.50%
EPS 52.51 58.38 39.56 30.38 35.40 29.08 8.60 234.43%
DPS 13.33 20.00 0.00 15.00 6.67 0.00 0.00 -
NAPS 1.90 1.87 1.66 1.62 1.60 1.52 1.40 22.60%
Adjusted Per Share Value based on latest NOSH - 62,233
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 30.55 31.14 28.26 24.72 25.39 25.17 23.11 20.47%
EPS 3.33 3.70 2.50 1.91 2.22 1.83 0.54 236.65%
DPS 0.84 1.27 0.00 0.94 0.42 0.00 0.00 -
NAPS 0.1204 0.1185 0.105 0.1019 0.1005 0.0956 0.0876 23.64%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 29/11/05 25/08/05 30/05/05 28/02/05 29/11/04 -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 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