[PADINI] QoQ Quarter Result on 31-Dec-2002 [#2]

Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 134.5%
YoY- 2.77%
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 48,661 37,228 49,775 59,184 42,300 36,241 48,925 -0.35%
PBT 3,095 -3,991 6,557 8,216 4,318 -1,271 3,456 -7.08%
Tax -1,352 811 -2,185 -2,459 -1,863 1,271 -1,524 -7.66%
NP 1,743 -3,180 4,372 5,757 2,455 0 1,932 -6.62%
-
NP to SH 1,743 -3,180 4,372 5,757 2,455 -1,824 1,932 -6.62%
-
Tax Rate 43.68% - 33.32% 29.93% 43.14% - 44.10% -
Total Cost 46,918 40,408 45,403 53,427 39,845 36,241 46,993 -0.10%
-
Net Worth 82,942 81,148 86,019 83,185 77,231 74,400 77,600 4.53%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 1,998 2,000 - - - - -
Div Payout % - 0.00% 45.76% - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 82,942 81,148 86,019 83,185 77,231 74,400 77,600 4.53%
NOSH 40,068 39,974 40,009 39,993 40,016 40,000 40,000 0.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 3.58% -8.54% 8.78% 9.73% 5.80% 0.00% 3.95% -
ROE 2.10% -3.92% 5.08% 6.92% 3.18% -2.45% 2.49% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 121.44 93.13 124.41 147.99 105.71 90.60 122.31 -0.47%
EPS 4.35 -5.30 10.93 14.39 6.14 -4.56 4.83 -6.73%
DPS 0.00 5.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.03 2.15 2.08 1.93 1.86 1.94 4.41%
Adjusted Per Share Value based on latest NOSH - 39,993
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 4.93 3.77 5.04 5.99 4.28 3.67 4.95 -0.26%
EPS 0.18 -0.32 0.44 0.58 0.25 -0.18 0.20 -6.77%
DPS 0.00 0.20 0.20 0.00 0.00 0.00 0.00 -
NAPS 0.084 0.0822 0.0871 0.0842 0.0782 0.0753 0.0786 4.52%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 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
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 27/08/03 29/05/03 27/02/03 28/11/02 29/08/02 29/05/02 -
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