[PADINI] YoY Annualized Quarter Result on 31-Dec-2000 [#2]

Announcement Date
27-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2001
Quarter
31-Dec-2000 [#2]
Profit Trend
QoQ- 242.16%
YoY- 48.42%
View:
Show?
Annualized Quarter Result
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Revenue 226,132 202,968 176,838 171,398 123,620 86,906 -1.00%
PBT 22,258 25,068 18,576 11,754 10,738 3,994 -1.79%
Tax -7,188 -8,644 -7,442 -1,804 -4,034 -1,250 -1.82%
NP 15,070 16,424 11,134 9,950 6,704 2,744 -1.77%
-
NP to SH 15,070 16,424 11,134 9,950 6,704 2,744 -1.77%
-
Tax Rate 32.29% 34.48% 40.06% 15.35% 37.57% 31.30% -
Total Cost 211,062 186,544 165,704 161,448 116,916 84,162 -0.96%
-
Net Worth 88,907 83,199 75,627 68,413 62,418 0 -100.00%
Dividend
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Net Worth 88,907 83,199 75,627 68,413 62,418 0 -100.00%
NOSH 40,229 39,999 30,010 30,006 30,008 30,021 -0.30%
Ratio Analysis
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
NP Margin 6.66% 8.09% 6.30% 5.81% 5.42% 3.16% -
ROE 16.95% 19.74% 14.72% 14.54% 10.74% 0.00% -
Per Share
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 562.10 507.42 589.25 571.21 411.94 289.48 -0.69%
EPS 37.46 41.06 37.10 33.16 22.34 9.14 -1.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.21 2.08 2.52 2.28 2.08 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 30,000
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
RPS 22.90 20.55 17.91 17.36 12.52 8.80 -1.00%
EPS 1.53 1.66 1.13 1.01 0.68 0.28 -1.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.0842 0.0766 0.0693 0.0632 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date - - - - - - -
Price 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 -
P/EPS 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 -
DY 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 -
Price Multiplier on Announcement Date
31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 31/12/98 CAGR
Date 26/02/04 27/02/03 27/02/02 27/02/01 28/02/00 - -
Price 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 -
P/EPS 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 -
DY 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 -

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