[PADINI] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 154.81%
YoY- -29.0%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 42,271 53,178 64,405 48,661 37,228 49,775 59,184 -20.11%
PBT -2,674 2,635 8,034 3,095 -3,991 6,557 8,216 -
Tax 380 -860 -2,242 -1,352 811 -2,185 -2,459 -
NP -2,294 1,775 5,792 1,743 -3,180 4,372 5,757 -
-
NP to SH -2,294 1,775 5,792 1,743 -3,180 4,372 5,757 -
-
Tax Rate - 32.64% 27.91% 43.68% - 33.32% 29.93% -
Total Cost 44,565 51,403 58,613 46,918 40,408 45,403 53,427 -11.39%
-
Net Worth 86,949 90,178 89,325 82,942 81,148 86,019 83,185 2.99%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 3,083 2,040 - - 1,998 2,000 - -
Div Payout % 0.00% 114.94% - - 0.00% 45.76% - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 86,949 90,178 89,325 82,942 81,148 86,019 83,185 2.99%
NOSH 61,666 40,804 40,418 40,068 39,974 40,009 39,993 33.50%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -5.43% 3.34% 8.99% 3.58% -8.54% 8.78% 9.73% -
ROE -2.64% 1.97% 6.48% 2.10% -3.92% 5.08% 6.92% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 68.55 130.32 159.34 121.44 93.13 124.41 147.99 -40.16%
EPS -3.72 4.35 14.33 4.35 -5.30 10.93 14.39 -
DPS 5.00 5.00 0.00 0.00 5.00 5.00 0.00 -
NAPS 1.41 2.21 2.21 2.07 2.03 2.15 2.08 -22.85%
Adjusted Per Share Value based on latest NOSH - 40,068
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 4.28 5.38 6.52 4.93 3.77 5.04 5.99 -20.09%
EPS -0.23 0.18 0.59 0.18 -0.32 0.44 0.58 -
DPS 0.31 0.21 0.00 0.00 0.20 0.20 0.00 -
NAPS 0.088 0.0913 0.0904 0.084 0.0822 0.0871 0.0842 2.98%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 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
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 26/08/04 26/05/04 26/02/04 27/11/03 27/08/03 29/05/03 27/02/03 -
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