[PADINI] QoQ Cumulative Quarter Result on 31-Dec-2002 [#2]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 234.5%
YoY- 47.51%
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 48,661 188,487 151,259 101,484 42,300 173,585 137,344 -49.89%
PBT 3,095 15,100 19,091 12,534 4,318 11,473 12,744 -61.04%
Tax -1,352 -5,696 -6,507 -4,322 -1,863 -5,798 -5,245 -59.46%
NP 1,743 9,404 12,584 8,212 2,455 5,675 7,499 -62.16%
-
NP to SH 1,743 9,404 12,584 8,212 2,455 5,675 7,499 -62.16%
-
Tax Rate 43.68% 37.72% 34.08% 34.48% 43.14% 50.54% 41.16% -
Total Cost 46,918 179,083 138,675 93,272 39,845 167,910 129,845 -49.23%
-
Net Worth 82,942 81,191 86,006 83,199 77,231 74,386 77,589 4.54%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 3,999 2,000 - - - - -
Div Payout % - 42.53% 15.89% - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 82,942 81,191 86,006 83,199 77,231 74,386 77,589 4.54%
NOSH 40,068 39,995 40,003 39,999 40,016 39,992 39,994 0.12%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.58% 4.99% 8.32% 8.09% 5.80% 3.27% 5.46% -
ROE 2.10% 11.58% 14.63% 9.87% 3.18% 7.63% 9.66% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 121.44 471.27 378.12 253.71 105.71 434.04 343.41 -49.96%
EPS 4.35 15.67 31.46 20.53 6.14 14.19 18.75 -62.20%
DPS 0.00 10.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.03 2.15 2.08 1.93 1.86 1.94 4.41%
Adjusted Per Share Value based on latest NOSH - 39,993
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.93 19.09 15.32 10.28 4.28 17.58 13.91 -49.88%
EPS 0.18 0.95 1.27 0.83 0.25 0.57 0.76 -61.68%
DPS 0.00 0.40 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.084 0.0822 0.0871 0.0842 0.0782 0.0753 0.0786 4.52%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 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
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 27/08/03 29/05/03 27/02/03 28/11/02 29/08/02 29/05/02 -
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