[PETDAG] QoQ Annualized Quarter Result on 31-Dec-2004 [#3]

Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Dec-2004 [#3]
Profit Trend
QoQ- 114.59%
YoY- -23.4%
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 16,078,890 15,520,356 12,451,079 12,243,693 11,813,806 11,327,548 9,830,365 38.78%
PBT 341,756 776,832 330,120 480,968 250,552 323,248 555,189 -27.61%
Tax -89,958 -214,324 -119,389 -143,014 -93,062 -119,084 -173,991 -35.55%
NP 251,798 562,508 210,731 337,953 157,490 204,164 381,198 -24.13%
-
NP to SH 244,396 556,040 210,731 337,953 157,490 204,164 381,198 -25.62%
-
Tax Rate 26.32% 27.59% 36.17% 29.73% 37.14% 36.84% 31.34% -
Total Cost 15,827,092 14,957,848 12,240,348 11,905,740 11,656,316 11,123,384 9,449,167 40.99%
-
Net Worth 2,664,358 2,756,506 2,614,257 2,658,897 2,510,925 2,557,005 2,509,843 4.05%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 99,046 - 149,102 66,265 99,050 - 198,799 -37.12%
Div Payout % 40.53% - 70.75% 19.61% 62.89% - 52.15% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,664,358 2,756,506 2,614,257 2,658,897 2,510,925 2,557,005 2,509,843 4.05%
NOSH 990,467 995,128 994,014 496,990 495,251 495,543 496,998 58.29%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 1.57% 3.62% 1.69% 2.76% 1.33% 1.80% 3.88% -
ROE 9.17% 20.17% 8.06% 12.71% 6.27% 7.98% 15.19% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,623.36 1,559.63 1,252.61 2,463.57 2,385.42 2,285.88 1,977.95 -12.32%
EPS 24.60 56.00 21.20 68.00 31.80 41.20 76.70 -53.11%
DPS 10.00 0.00 15.00 13.33 20.00 0.00 40.00 -60.28%
NAPS 2.69 2.77 2.63 5.35 5.07 5.16 5.05 -34.26%
Adjusted Per Share Value based on latest NOSH - 496,363
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,618.48 1,562.26 1,253.31 1,232.44 1,189.16 1,140.22 989.51 38.78%
EPS 24.60 55.97 21.21 34.02 15.85 20.55 38.37 -25.62%
DPS 9.97 0.00 15.01 6.67 9.97 0.00 20.01 -37.12%
NAPS 2.6819 2.7747 2.6315 2.6764 2.5275 2.5739 2.5264 4.05%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 3.98 4.16 4.02 3.70 3.50 3.40 3.72 -
P/RPS 0.25 0.27 0.32 0.15 0.15 0.15 0.19 20.05%
P/EPS 16.13 7.45 18.96 5.44 11.01 8.25 4.85 122.64%
EY 6.20 13.43 5.27 18.38 9.09 12.12 20.62 -55.08%
DY 2.51 0.00 3.73 3.60 5.71 0.00 10.75 -62.04%
P/NAPS 1.48 1.50 1.53 0.69 0.69 0.66 0.74 58.67%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 30/08/05 31/05/05 24/02/05 08/11/04 26/08/04 24/05/04 -
Price 3.88 3.74 4.18 3.94 3.58 3.50 3.40 -
P/RPS 0.24 0.24 0.33 0.16 0.15 0.15 0.17 25.82%
P/EPS 15.72 6.69 19.72 5.79 11.26 8.50 4.43 132.46%
EY 6.36 14.94 5.07 17.26 8.88 11.77 22.56 -56.97%
DY 2.58 0.00 3.59 3.38 5.59 0.00 11.76 -63.59%
P/NAPS 1.44 1.35 1.59 0.74 0.71 0.68 0.67 66.46%

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