[PADINI] YoY Cumulative 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- -81.47%
YoY- -29.0%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 71,933 69,776 57,062 48,661 42,300 38,416 36,401 12.01%
PBT 5,573 8,969 2,340 3,095 4,318 878 1,425 25.50%
Tax -1,845 -2,780 -1,011 -1,352 -1,863 -878 -698 17.57%
NP 3,728 6,189 1,329 1,743 2,455 0 727 31.30%
-
NP to SH 3,722 6,176 1,329 1,743 2,455 -35 727 31.26%
-
Tax Rate 33.11% 31.00% 43.21% 43.68% 43.14% 100.00% 48.98% -
Total Cost 68,205 63,587 55,733 46,918 39,845 38,416 35,674 11.40%
-
Net Worth 123,430 103,661 86,539 82,942 77,231 67,958 64,288 11.47%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 123,430 103,661 86,539 82,942 77,231 67,958 64,288 11.47%
NOSH 63,623 62,446 61,813 40,068 40,016 29,166 30,041 13.31%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 5.18% 8.87% 2.33% 3.58% 5.80% 0.00% 2.00% -
ROE 3.02% 5.96% 1.54% 2.10% 3.18% -0.05% 1.13% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 113.06 111.74 92.31 121.44 105.71 131.71 121.17 -1.14%
EPS 5.85 9.89 2.15 4.35 6.14 -0.12 2.42 15.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.66 1.40 2.07 1.93 2.33 2.14 -1.62%
Adjusted Per Share Value based on latest NOSH - 40,068
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 7.28 7.07 5.78 4.93 4.28 3.89 3.69 11.98%
EPS 0.38 0.63 0.13 0.18 0.25 0.00 0.07 32.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.125 0.105 0.0876 0.084 0.0782 0.0688 0.0651 11.48%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 - - - - - - -
Price 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 1.37 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 73.13 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 0.04 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/11/06 29/11/05 29/11/04 27/11/03 28/11/02 01/12/01 29/11/00 -
Price 0.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 1.37 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 73.13 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 0.04 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