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

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Sep-2002 [#1]
Profit Trend
QoQ- -56.74%
YoY- 7114.29%
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 188,487 151,259 101,484 42,300 173,585 137,344 88,419 65.86%
PBT 15,100 19,091 12,534 4,318 11,473 12,744 9,288 38.38%
Tax -5,696 -6,507 -4,322 -1,863 -5,798 -5,245 -3,721 32.92%
NP 9,404 12,584 8,212 2,455 5,675 7,499 5,567 41.97%
-
NP to SH 9,404 12,584 8,212 2,455 5,675 7,499 5,567 41.97%
-
Tax Rate 37.72% 34.08% 34.48% 43.14% 50.54% 41.16% 40.06% -
Total Cost 179,083 138,675 93,272 39,845 167,910 129,845 82,852 67.40%
-
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 2,000 - - - - - -
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% 14.63% 9.87% 3.18% 7.63% 9.66% 7.36% -
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 471.27 378.12 253.71 105.71 434.04 343.41 294.62 36.89%
EPS 15.67 31.46 20.53 6.14 14.19 18.75 18.55 -10.66%
DPS 10.00 5.00 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 15.32 10.28 4.28 17.58 13.91 8.95 65.92%
EPS 0.95 1.27 0.83 0.25 0.57 0.76 0.56 42.37%
DPS 0.40 0.20 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