[PADINI] YoY Cumulative Quarter Result on 30-Sep-2004 [#1]

Stock
[PADINI] PADINI HOLDINGS BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ- -81.06%
YoY- -23.75%
Quarter Report
Latest QR
Upcoming QR
PADINI's Result
PADINI's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 93,189 71,933 69,776 57,062 48,661 42,300 38,416 15.90%
PBT 15,427 5,573 8,969 2,340 3,095 4,318 878 61.20%
Tax -3,872 -1,845 -2,780 -1,011 -1,352 -1,863 -878 28.04%
NP 11,555 3,728 6,189 1,329 1,743 2,455 0 -
-
NP to SH 11,544 3,722 6,176 1,329 1,743 2,455 -35 -
-
Tax Rate 25.10% 33.11% 31.00% 43.21% 43.68% 43.14% 100.00% -
Total Cost 81,634 68,205 63,587 55,733 46,918 39,845 38,416 13.37%
-
Net Worth 155,147 123,430 103,661 86,539 82,942 77,231 67,958 14.74%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 155,147 123,430 103,661 86,539 82,942 77,231 67,958 14.74%
NOSH 131,480 63,623 62,446 61,813 40,068 40,016 29,166 28.51%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 12.40% 5.18% 8.87% 2.33% 3.58% 5.80% 0.00% -
ROE 7.44% 3.02% 5.96% 1.54% 2.10% 3.18% -0.05% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 70.88 113.06 111.74 92.31 121.44 105.71 131.71 -9.80%
EPS 8.78 5.85 9.89 2.15 4.35 6.14 -0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.18 1.94 1.66 1.40 2.07 1.93 2.33 -10.71%
Adjusted Per Share Value based on latest NOSH - 61,813
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 14.16 10.93 10.61 8.67 7.40 6.43 5.84 15.89%
EPS 1.75 0.57 0.94 0.20 0.26 0.37 -0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2358 0.1876 0.1576 0.1315 0.1261 0.1174 0.1033 14.73%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 - - - - - -
Price 0.53 0.08 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.75 0.07 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.04 1.37 0.00 0.00 0.00 0.00 0.00 -
EY 16.57 73.13 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 0.45 0.04 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 29/11/06 29/11/05 29/11/04 27/11/03 28/11/02 01/12/01 -
Price 0.56 0.08 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.79 0.07 0.00 0.00 0.00 0.00 0.00 -
P/EPS 6.38 1.37 0.00 0.00 0.00 0.00 0.00 -
EY 15.68 73.13 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 0.47 0.04 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