[PADINI] QoQ Cumulative Quarter Result on 31-Dec-2004 [#2]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- 579.38%
YoY- 19.83%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 69,776 244,111 188,067 124,271 57,062 208,516 166,244 -43.91%
PBT 8,969 26,585 22,695 12,964 2,340 11,091 13,764 -24.81%
Tax -2,780 -7,625 -6,219 -3,935 -1,011 -4,075 -4,454 -26.94%
NP 6,189 18,960 16,476 9,029 1,329 7,016 9,310 -23.81%
-
NP to SH 6,176 18,872 16,476 9,029 1,329 7,016 9,310 -23.91%
-
Tax Rate 31.00% 28.68% 27.40% 30.35% 43.21% 36.74% 32.36% -
Total Cost 63,587 225,151 171,591 115,242 55,733 201,500 156,934 -45.21%
-
Net Worth 103,661 100,634 99,290 94,388 86,539 85,798 89,340 10.40%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - 9,317 3,102 - - 6,084 2,021 -
Div Payout % - 49.37% 18.83% - - 86.73% 21.71% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 103,661 100,634 99,290 94,388 86,539 85,798 89,340 10.40%
NOSH 62,446 62,119 62,056 62,097 61,813 60,849 40,425 33.59%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 8.87% 7.77% 8.76% 7.27% 2.33% 3.36% 5.60% -
ROE 5.96% 18.75% 16.59% 9.57% 1.54% 8.18% 10.42% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 111.74 392.97 303.06 200.12 92.31 342.67 411.24 -58.01%
EPS 9.89 30.38 26.55 14.54 2.15 11.53 23.03 -43.05%
DPS 0.00 15.00 5.00 0.00 0.00 10.00 5.00 -
NAPS 1.66 1.62 1.60 1.52 1.40 1.41 2.21 -17.35%
Adjusted Per Share Value based on latest NOSH - 62,096
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 7.07 24.72 19.04 12.58 5.78 21.11 16.83 -43.87%
EPS 0.63 1.91 1.67 0.91 0.13 0.71 0.94 -23.39%
DPS 0.00 0.94 0.31 0.00 0.00 0.62 0.20 -
NAPS 0.105 0.1019 0.1005 0.0956 0.0876 0.0869 0.0905 10.40%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 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
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 30/05/05 28/02/05 29/11/04 26/08/04 26/05/04 -
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