[PADINI] QoQ Annualized Quarter Result on 31-Mar-2002 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Mar-2002 [#3]
Profit Trend
QoQ- -10.2%
YoY- 42.27%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 202,968 169,200 173,585 183,125 176,838 153,664 164,753 14.87%
PBT 25,068 17,272 11,473 16,992 18,576 3,512 10,108 82.91%
Tax -8,644 -7,452 -5,798 -6,993 -7,442 -3,512 -2,729 115.22%
NP 16,424 9,820 5,675 9,998 11,134 0 7,379 70.22%
-
NP to SH 16,424 9,820 5,675 9,998 11,134 -140 7,379 70.22%
-
Tax Rate 34.48% 43.14% 50.54% 41.15% 40.06% 100.00% 27.00% -
Total Cost 186,544 159,380 167,910 173,126 165,704 153,664 157,374 11.96%
-
Net Worth 83,199 77,231 74,386 77,589 75,627 67,958 70,790 11.33%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 83,199 77,231 74,386 77,589 75,627 67,958 70,790 11.33%
NOSH 39,999 40,016 39,992 39,994 30,010 29,166 29,995 21.08%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 8.09% 5.80% 3.27% 5.46% 6.30% 0.00% 4.48% -
ROE 19.74% 12.71% 7.63% 12.89% 14.72% -0.21% 10.42% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 507.42 422.83 434.04 457.87 589.25 526.85 549.25 -5.13%
EPS 41.06 24.56 14.19 25.00 37.10 -0.48 24.60 40.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.93 1.86 1.94 2.52 2.33 2.36 -8.05%
Adjusted Per Share Value based on latest NOSH - 40,000
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 20.55 17.13 17.58 18.54 17.91 15.56 16.68 14.88%
EPS 1.66 0.99 0.57 1.01 1.13 -0.01 0.75 69.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0842 0.0782 0.0753 0.0786 0.0766 0.0688 0.0717 11.27%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 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
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 28/11/02 29/08/02 29/05/02 27/02/02 01/12/01 05/10/01 -
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