[PADINI] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -43.48%
YoY- -25.39%
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 250,756 248,542 228,248 208,516 221,658 226,132 194,644 18.37%
PBT 30,260 25,928 9,360 11,091 18,352 22,258 12,380 81.35%
Tax -8,292 -7,870 -4,044 -4,075 -5,938 -7,188 -5,408 32.93%
NP 21,968 18,058 5,316 7,016 12,413 15,070 6,972 114.77%
-
NP to SH 21,968 18,058 5,316 7,016 12,413 15,070 6,972 114.77%
-
Tax Rate 27.40% 30.35% 43.21% 36.74% 32.36% 32.29% 43.68% -
Total Cost 228,788 230,484 222,932 201,500 209,245 211,062 187,672 14.10%
-
Net Worth 99,290 94,388 86,539 85,798 89,340 88,907 82,942 12.73%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 4,137 - - 6,084 2,695 - - -
Div Payout % 18.83% - - 86.73% 21.71% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 99,290 94,388 86,539 85,798 89,340 88,907 82,942 12.73%
NOSH 62,056 62,097 61,813 60,849 40,425 40,229 40,068 33.82%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 8.76% 7.27% 2.33% 3.36% 5.60% 6.66% 3.58% -
ROE 22.12% 19.13% 6.14% 8.18% 13.89% 16.95% 8.41% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 404.08 400.24 369.25 342.67 548.31 562.10 485.77 -11.54%
EPS 35.40 29.08 8.60 11.53 30.71 37.46 17.40 60.49%
DPS 6.67 0.00 0.00 10.00 6.67 0.00 0.00 -
NAPS 1.60 1.52 1.40 1.41 2.21 2.21 2.07 -15.76%
Adjusted Per Share Value based on latest NOSH - 61,666
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 38.11 37.78 34.69 31.69 33.69 34.37 29.59 18.35%
EPS 3.34 2.74 0.81 1.07 1.89 2.29 1.06 114.77%
DPS 0.63 0.00 0.00 0.92 0.41 0.00 0.00 -
NAPS 0.1509 0.1435 0.1315 0.1304 0.1358 0.1351 0.1261 12.70%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 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
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 29/11/04 26/08/04 26/05/04 26/02/04 27/11/03 -
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