[PADINI] QoQ Cumulative Quarter Result on 30-Jun-2003 [#4]

Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- -25.27%
YoY- 65.71%
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 166,244 113,066 48,661 188,487 151,259 101,484 42,300 148.83%
PBT 13,764 11,129 3,095 15,100 19,091 12,534 4,318 116.43%
Tax -4,454 -3,594 -1,352 -5,696 -6,507 -4,322 -1,863 78.70%
NP 9,310 7,535 1,743 9,404 12,584 8,212 2,455 142.98%
-
NP to SH 9,310 7,535 1,743 9,404 12,584 8,212 2,455 142.98%
-
Tax Rate 32.36% 32.29% 43.68% 37.72% 34.08% 34.48% 43.14% -
Total Cost 156,934 105,531 46,918 179,083 138,675 93,272 39,845 149.19%
-
Net Worth 89,340 88,907 82,942 81,191 86,006 83,199 77,231 10.18%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 2,021 - - 3,999 2,000 - - -
Div Payout % 21.71% - - 42.53% 15.89% - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 89,340 88,907 82,942 81,191 86,006 83,199 77,231 10.18%
NOSH 40,425 40,229 40,068 39,995 40,003 39,999 40,016 0.67%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.60% 6.66% 3.58% 4.99% 8.32% 8.09% 5.80% -
ROE 10.42% 8.48% 2.10% 11.58% 14.63% 9.87% 3.18% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 411.24 281.05 121.44 471.27 378.12 253.71 105.71 147.15%
EPS 23.03 18.73 4.35 15.67 31.46 20.53 6.14 141.21%
DPS 5.00 0.00 0.00 10.00 5.00 0.00 0.00 -
NAPS 2.21 2.21 2.07 2.03 2.15 2.08 1.93 9.44%
Adjusted Per Share Value based on latest NOSH - 39,974
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 25.27 17.19 7.40 28.65 22.99 15.43 6.43 148.82%
EPS 1.42 1.15 0.26 1.43 1.91 1.25 0.37 144.92%
DPS 0.31 0.00 0.00 0.61 0.30 0.00 0.00 -
NAPS 0.1358 0.1351 0.1261 0.1234 0.1307 0.1265 0.1174 10.18%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 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
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 26/02/04 27/11/03 27/08/03 29/05/03 27/02/03 28/11/02 -
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