[PADINI] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- -69.35%
YoY- -59.4%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 67,209 57,062 42,271 53,178 64,405 48,661 37,228 47.99%
PBT 10,624 2,340 -2,674 2,635 8,034 3,095 -3,991 -
Tax -2,924 -1,011 380 -860 -2,242 -1,352 811 -
NP 7,700 1,329 -2,294 1,775 5,792 1,743 -3,180 -
-
NP to SH 7,700 1,329 -2,294 1,775 5,792 1,743 -3,180 -
-
Tax Rate 27.52% 43.21% - 32.64% 27.91% 43.68% - -
Total Cost 59,509 55,733 44,565 51,403 58,613 46,918 40,408 29.29%
-
Net Worth 94,387 86,539 86,949 90,178 89,325 82,942 81,148 10.54%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - 3,083 2,040 - - 1,998 -
Div Payout % - - 0.00% 114.94% - - 0.00% -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 94,387 86,539 86,949 90,178 89,325 82,942 81,148 10.54%
NOSH 62,096 61,813 61,666 40,804 40,418 40,068 39,974 33.95%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 11.46% 2.33% -5.43% 3.34% 8.99% 3.58% -8.54% -
ROE 8.16% 1.54% -2.64% 1.97% 6.48% 2.10% -3.92% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 108.23 92.31 68.55 130.32 159.34 121.44 93.13 10.48%
EPS 12.40 2.15 -3.72 4.35 14.33 4.35 -5.30 -
DPS 0.00 0.00 5.00 5.00 0.00 0.00 5.00 -
NAPS 1.52 1.40 1.41 2.21 2.21 2.07 2.03 -17.46%
Adjusted Per Share Value based on latest NOSH - 40,804
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 10.22 8.67 6.43 8.08 9.79 7.40 5.66 48.01%
EPS 1.17 0.20 -0.35 0.27 0.88 0.26 -0.48 -
DPS 0.00 0.00 0.47 0.31 0.00 0.00 0.30 -
NAPS 0.1435 0.1315 0.1322 0.1371 0.1358 0.1261 0.1233 10.59%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 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
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 26/08/04 26/05/04 26/02/04 27/11/03 27/08/03 -
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