[PADINI] QoQ Quarter Result on 30-Jun-2006 [#4]

Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -52.11%
YoY- 27.46%
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 84,814 84,166 71,933 59,786 72,536 84,004 69,776 13.90%
PBT 13,511 15,724 5,573 4,515 9,339 16,837 8,969 31.44%
Tax -3,488 -4,106 -1,845 -1,451 -2,952 -4,733 -2,780 16.34%
NP 10,023 11,618 3,728 3,064 6,387 12,104 6,189 37.94%
-
NP to SH 10,013 11,605 3,722 3,054 6,377 12,088 6,176 38.04%
-
Tax Rate 25.82% 26.11% 33.11% 32.14% 31.61% 28.11% 31.00% -
Total Cost 74,791 72,548 68,205 56,722 66,149 71,900 63,587 11.43%
-
Net Worth 130,718 131,669 123,430 123,810 119,726 117,000 103,661 16.73%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 3,267 6,454 - 6,349 - 6,256 - -
Div Payout % 32.64% 55.62% - 207.90% - 51.76% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 130,718 131,669 123,430 123,810 119,726 117,000 103,661 16.73%
NOSH 65,359 64,543 63,623 63,492 63,013 62,567 62,446 3.08%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 11.82% 13.80% 5.18% 5.12% 8.81% 14.41% 8.87% -
ROE 7.66% 8.81% 3.02% 2.47% 5.33% 10.33% 5.96% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 129.77 130.40 113.06 94.16 115.11 134.26 111.74 10.49%
EPS 7.66 17.98 5.85 4.81 10.12 19.32 9.89 -15.67%
DPS 5.00 10.00 0.00 10.00 0.00 10.00 0.00 -
NAPS 2.00 2.04 1.94 1.95 1.90 1.87 1.66 13.23%
Adjusted Per Share Value based on latest NOSH - 63,492
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 8.59 8.52 7.28 6.05 7.34 8.51 7.07 13.87%
EPS 1.01 1.18 0.38 0.31 0.65 1.22 0.63 37.01%
DPS 0.33 0.65 0.00 0.64 0.00 0.63 0.00 -
NAPS 0.1324 0.1333 0.125 0.1254 0.1212 0.1185 0.105 16.73%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 - - - - -
Price 0.10 0.09 0.08 0.00 0.00 0.00 0.00 -
P/RPS 0.08 0.07 0.07 0.00 0.00 0.00 0.00 -
P/EPS 0.65 0.50 1.37 0.00 0.00 0.00 0.00 -
EY 153.20 199.78 73.13 0.00 0.00 0.00 0.00 -
DY 50.00 111.11 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.05 0.04 0.04 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 29/11/06 29/08/06 30/05/06 27/02/06 29/11/05 -
Price 0.08 0.11 0.08 0.00 0.00 0.00 0.00 -
P/RPS 0.06 0.08 0.07 0.00 0.00 0.00 0.00 -
P/EPS 0.52 0.61 1.37 0.00 0.00 0.00 0.00 -
EY 191.50 163.45 73.13 0.00 0.00 0.00 0.00 -
DY 62.50 90.91 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.04 0.05 0.04 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