[PADINI] QoQ Annualized Quarter Result on 30-Sep-2002 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- 73.04%
YoY- 7114.29%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 188,487 201,678 202,968 169,200 173,585 183,125 176,838 4.35%
PBT 15,100 25,454 25,068 17,272 11,473 16,992 18,576 -12.93%
Tax -5,696 -8,676 -8,644 -7,452 -5,798 -6,993 -7,442 -16.36%
NP 9,404 16,778 16,424 9,820 5,675 9,998 11,134 -10.67%
-
NP to SH 9,404 16,778 16,424 9,820 5,675 9,998 11,134 -10.67%
-
Tax Rate 37.72% 34.09% 34.48% 43.14% 50.54% 41.15% 40.06% -
Total Cost 179,083 184,900 186,544 159,380 167,910 173,126 165,704 5.32%
-
Net Worth 81,191 86,006 83,199 77,231 74,386 77,589 75,627 4.86%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 3,999 2,666 - - - - - -
Div Payout % 42.53% 15.89% - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 81,191 86,006 83,199 77,231 74,386 77,589 75,627 4.86%
NOSH 39,995 40,003 39,999 40,016 39,992 39,994 30,010 21.16%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 4.99% 8.32% 8.09% 5.80% 3.27% 5.46% 6.30% -
ROE 11.58% 19.51% 19.74% 12.71% 7.63% 12.89% 14.72% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 471.27 504.16 507.42 422.83 434.04 457.87 589.25 -13.87%
EPS 15.67 41.95 41.06 24.56 14.19 25.00 37.10 -43.79%
DPS 10.00 6.67 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 2.15 2.08 1.93 1.86 1.94 2.52 -13.45%
Adjusted Per Share Value based on latest NOSH - 40,016
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 19.09 20.42 20.55 17.13 17.58 18.54 17.91 4.35%
EPS 0.95 1.70 1.66 0.99 0.57 1.01 1.13 -10.95%
DPS 0.40 0.27 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0822 0.0871 0.0842 0.0782 0.0753 0.0786 0.0766 4.82%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 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
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 27/08/03 29/05/03 27/02/03 28/11/02 29/08/02 29/05/02 27/02/02 -
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