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

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -24.64%
YoY- -25.39%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 188,067 124,271 57,062 208,516 166,244 113,066 48,661 146.07%
PBT 22,695 12,964 2,340 11,091 13,764 11,129 3,095 276.98%
Tax -6,219 -3,935 -1,011 -4,075 -4,454 -3,594 -1,352 176.32%
NP 16,476 9,029 1,329 7,016 9,310 7,535 1,743 346.45%
-
NP to SH 16,476 9,029 1,329 7,016 9,310 7,535 1,743 346.45%
-
Tax Rate 27.40% 30.35% 43.21% 36.74% 32.36% 32.29% 43.68% -
Total Cost 171,591 115,242 55,733 201,500 156,934 105,531 46,918 137.18%
-
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 3,102 - - 6,084 2,021 - - -
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 16.59% 9.57% 1.54% 8.18% 10.42% 8.48% 2.10% -
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 303.06 200.12 92.31 342.67 411.24 281.05 121.44 83.88%
EPS 26.55 14.54 2.15 11.53 23.03 18.73 4.35 233.60%
DPS 5.00 0.00 0.00 10.00 5.00 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 19.04 12.58 5.78 21.11 16.83 11.45 4.93 145.95%
EPS 1.67 0.91 0.13 0.71 0.94 0.76 0.18 340.93%
DPS 0.31 0.00 0.00 0.62 0.20 0.00 0.00 -
NAPS 0.1005 0.0956 0.0876 0.0869 0.0905 0.09 0.084 12.68%
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