[PADINI] QoQ Quarter Result on 30-Jun-2005 [#4]

Announcement Date
25-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- -67.83%
YoY- 204.45%
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 72,536 84,004 69,776 56,044 63,796 67,209 57,062 17.36%
PBT 9,339 16,837 8,969 3,890 9,731 10,624 2,340 151.81%
Tax -2,952 -4,733 -2,780 -1,487 -2,284 -2,924 -1,011 104.42%
NP 6,387 12,104 6,189 2,403 7,447 7,700 1,329 185.05%
-
NP to SH 6,377 12,088 6,176 2,396 7,447 7,700 1,329 184.75%
-
Tax Rate 31.61% 28.11% 31.00% 38.23% 23.47% 27.52% 43.21% -
Total Cost 66,149 71,900 63,587 53,641 56,349 59,509 55,733 12.11%
-
Net Worth 119,726 117,000 103,661 100,196 99,625 94,387 86,539 24.18%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 6,256 - 6,223 3,113 - - -
Div Payout % - 51.76% - 259.74% 41.81% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 119,726 117,000 103,661 100,196 99,625 94,387 86,539 24.18%
NOSH 63,013 62,567 62,446 62,233 62,265 62,096 61,813 1.29%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 8.81% 14.41% 8.87% 4.29% 11.67% 11.46% 2.33% -
ROE 5.33% 10.33% 5.96% 2.39% 7.48% 8.16% 1.54% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 115.11 134.26 111.74 90.05 102.46 108.23 92.31 15.86%
EPS 10.12 19.32 9.89 3.85 11.96 12.40 2.15 181.12%
DPS 0.00 10.00 0.00 10.00 5.00 0.00 0.00 -
NAPS 1.90 1.87 1.66 1.61 1.60 1.52 1.40 22.60%
Adjusted Per Share Value based on latest NOSH - 62,233
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 7.34 8.51 7.07 5.67 6.46 6.81 5.78 17.28%
EPS 0.65 1.22 0.63 0.24 0.75 0.78 0.13 192.68%
DPS 0.00 0.63 0.00 0.63 0.32 0.00 0.00 -
NAPS 0.1212 0.1185 0.105 0.1015 0.1009 0.0956 0.0876 24.18%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 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
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 27/02/06 29/11/05 25/08/05 30/05/05 28/02/05 29/11/04 -
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