[PADINI] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -24.23%
YoY- -23.75%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 372,756 287,732 279,104 228,248 194,644 169,200 153,664 15.90%
PBT 61,708 22,292 35,876 9,360 12,380 17,272 3,512 61.20%
Tax -15,488 -7,380 -11,120 -4,044 -5,408 -7,452 -3,512 28.04%
NP 46,220 14,912 24,756 5,316 6,972 9,820 0 -
-
NP to SH 46,176 14,888 24,704 5,316 6,972 9,820 -140 -
-
Tax Rate 25.10% 33.11% 31.00% 43.21% 43.68% 43.14% 100.00% -
Total Cost 326,536 272,820 254,348 222,932 187,672 159,380 153,664 13.37%
-
Net Worth 155,147 123,430 103,661 86,539 82,942 77,231 67,958 14.74%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 155,147 123,430 103,661 86,539 82,942 77,231 67,958 14.74%
NOSH 131,480 63,623 62,446 61,813 40,068 40,016 29,166 28.51%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 12.40% 5.18% 8.87% 2.33% 3.58% 5.80% 0.00% -
ROE 29.76% 12.06% 23.83% 6.14% 8.41% 12.71% -0.21% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 283.51 452.24 446.95 369.25 485.77 422.83 526.85 -9.80%
EPS 35.12 23.40 39.56 8.60 17.40 24.56 -0.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.94 1.66 1.40 2.07 1.93 2.33 -10.71%
Adjusted Per Share Value based on latest NOSH - 61,813
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 37.74 29.13 28.26 23.11 19.71 17.13 15.56 15.90%
EPS 4.68 1.51 2.50 0.54 0.71 0.99 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1571 0.125 0.105 0.0876 0.084 0.0782 0.0688 14.74%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 - - - - - -
Price 0.53 0.08 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.19 0.02 0.00 0.00 0.00 0.00 0.00 -
P/EPS 1.51 0.34 0.00 0.00 0.00 0.00 0.00 -
EY 66.26 292.50 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 0.45 0.04 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 29/11/06 29/11/05 29/11/04 27/11/03 28/11/02 01/12/01 -
Price 0.56 0.08 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.20 0.02 0.00 0.00 0.00 0.00 0.00 -
P/EPS 1.59 0.34 0.00 0.00 0.00 0.00 0.00 -
EY 62.71 292.50 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 0.47 0.04 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