[PADINI] YoY Quarter Result on 30-Jun-2002 [#4]

Announcement Date
29-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
30-Jun-2002 [#4]
Profit Trend
QoQ- -194.41%
YoY- -186.53%
View:
Show?
Quarter Result
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Revenue 56,044 42,271 37,228 36,241 34,450 29,887 0 -100.00%
PBT 3,890 -2,674 -3,991 -1,271 3,222 2,017 0 -100.00%
Tax -1,487 380 811 1,271 -1,114 -1,045 0 -100.00%
NP 2,403 -2,294 -3,180 0 2,108 972 0 -100.00%
-
NP to SH 2,396 -2,294 -3,180 -1,824 2,108 972 0 -100.00%
-
Tax Rate 38.23% - - - 34.57% 51.81% - -
Total Cost 53,641 44,565 40,408 36,241 32,342 28,915 0 -100.00%
-
Net Worth 100,196 86,949 81,148 74,400 71,069 66,217 0 -100.00%
Dividend
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Div 6,223 3,083 1,998 - - - - -100.00%
Div Payout % 259.74% 0.00% 0.00% - - - - -
Equity
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Net Worth 100,196 86,949 81,148 74,400 71,069 66,217 0 -100.00%
NOSH 62,233 61,666 39,974 40,000 30,114 30,374 0 -100.00%
Ratio Analysis
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
NP Margin 4.29% -5.43% -8.54% 0.00% 6.12% 3.25% 0.00% -
ROE 2.39% -2.64% -3.92% -2.45% 2.97% 1.47% 0.00% -
Per Share
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 90.05 68.55 93.13 90.60 114.40 98.39 0.00 -100.00%
EPS 3.85 -3.72 -5.30 -4.56 7.00 3.20 0.00 -100.00%
DPS 10.00 5.00 5.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.61 1.41 2.03 1.86 2.36 2.18 1.97 0.21%
Adjusted Per Share Value based on latest NOSH - 40,000
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
RPS 5.67 4.28 3.77 3.67 3.49 3.03 0.00 -100.00%
EPS 0.24 -0.23 -0.32 -0.18 0.21 0.10 0.00 -100.00%
DPS 0.63 0.31 0.20 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.1015 0.088 0.0822 0.0753 0.072 0.067 1.97 3.20%
Price Multiplier on Financial Quarter End Date
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 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
30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 30/06/99 CAGR
Date 25/08/05 26/08/04 27/08/03 29/08/02 05/10/01 29/08/00 - -
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