[PETDAG] QoQ Cumulative Quarter Result on 30-Jun-2002 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -96.88%
YoY- -82.3%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 8,970,494 6,638,401 4,517,231 2,284,455 7,343,438 5,424,868 3,574,341 84.78%
PBT 230,715 266,588 158,076 24,268 656,071 589,274 317,276 -19.15%
Tax -81,614 -82,801 -51,215 -9,941 -196,293 -175,118 -95,631 -10.03%
NP 149,101 183,787 106,861 14,327 459,778 414,156 221,645 -23.24%
-
NP to SH 149,101 183,787 106,861 14,327 459,778 414,156 221,645 -23.24%
-
Tax Rate 35.37% 31.06% 32.40% 40.96% 29.92% 29.72% 30.14% -
Total Cost 8,821,393 6,454,614 4,410,370 2,270,128 6,883,660 5,010,712 3,352,696 90.70%
-
Net Worth 2,246,455 2,299,821 2,296,268 2,277,498 2,189,655 2,229,688 2,042,513 6.55%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 149,100 99,344 99,405 - 198,608 - 74,544 58.81%
Div Payout % 100.00% 54.05% 93.02% - 43.20% - 33.63% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,246,455 2,299,821 2,296,268 2,277,498 2,189,655 2,229,688 2,042,513 6.55%
NOSH 497,003 496,721 497,027 494,034 496,520 496,589 496,961 0.00%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 1.66% 2.77% 2.37% 0.63% 6.26% 7.63% 6.20% -
ROE 6.64% 7.99% 4.65% 0.63% 21.00% 18.57% 10.85% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,804.92 1,336.44 908.85 462.41 1,478.98 1,092.42 719.24 84.77%
EPS 30.00 37.00 21.50 2.90 92.60 83.40 44.60 -23.24%
DPS 30.00 20.00 20.00 0.00 40.00 0.00 15.00 58.80%
NAPS 4.52 4.63 4.62 4.61 4.41 4.49 4.11 6.55%
Adjusted Per Share Value based on latest NOSH - 494,034
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 902.96 668.21 454.70 229.95 739.18 546.06 359.79 84.78%
EPS 15.01 18.50 10.76 1.44 46.28 41.69 22.31 -23.23%
DPS 15.01 10.00 10.01 0.00 19.99 0.00 7.50 58.87%
NAPS 2.2613 2.315 2.3114 2.2925 2.2041 2.2444 2.056 6.55%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.83 2.60 2.67 2.85 2.85 2.11 1.84 -
P/RPS 0.16 0.19 0.29 0.62 0.19 0.19 0.26 -27.67%
P/EPS 9.43 7.03 12.42 98.28 3.08 2.53 4.13 73.48%
EY 10.60 14.23 8.05 1.02 32.49 39.53 24.24 -42.41%
DY 10.60 7.69 7.49 0.00 14.04 0.00 8.15 19.17%
P/NAPS 0.63 0.56 0.58 0.62 0.65 0.47 0.45 25.17%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 24/02/03 28/11/02 20/08/02 23/05/02 28/02/02 20/11/01 -
Price 3.08 2.70 2.70 2.92 2.88 2.18 2.06 -
P/RPS 0.17 0.20 0.30 0.63 0.19 0.20 0.29 -29.97%
P/EPS 10.27 7.30 12.56 100.69 3.11 2.61 4.62 70.41%
EY 9.74 13.70 7.96 0.99 32.15 38.26 21.65 -41.31%
DY 9.74 7.41 7.41 0.00 13.89 0.00 7.28 21.44%
P/NAPS 0.68 0.58 0.58 0.63 0.65 0.49 0.50 22.77%

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