[PETDAG] QoQ Cumulative Quarter Result on 30-Jun-2003 [#1]

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Cumulative Result
Revenue	9,830,365	7,187,048	4,627,255	2,180,041	8,970,494	6,638,401	4,517,231	67.85%
YoY %	36.78%	55.32%	112.26%	-75.70%	35.13%	46.96%	-	-
Horiz. %	217.62%	159.10%	102.44%	48.26%	198.58%	146.96%	100.00%	-
PBT	555,189	482,463	397,683	313,216	230,715	266,588	158,076	130.87%
YoY %	15.07%	21.32%	26.97%	35.76%	-13.46%	68.65%	-	-
Horiz. %	351.22%	305.21%	251.58%	198.14%	145.95%	168.65%	100.00%	-
Tax	-173,991	-151,577	-125,123	-92,282	-81,614	-82,801	-51,215	125.82%
YoY %	-14.79%	-21.14%	-35.59%	-13.07%	1.43%	-61.67%	-	-
Horiz. %	339.73%	295.96%	244.31%	180.19%	159.36%	161.67%	100.00%	-
NP	381,198	330,886	272,560	220,934	149,101	183,787	106,861	133.28%
YoY %	15.21%	21.40%	23.37%	48.18%	-18.87%	71.99%	-	-
Horiz. %	356.72%	309.64%	255.06%	206.75%	139.53%	171.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	381,198	330,886	272,560	220,934	149,101	183,787	106,861	133.28%
YoY %	15.21%	21.40%	23.37%	48.18%	-18.87%	71.99%	-	-
Horiz. %	356.72%	309.64%	255.06%	206.75%	139.53%	171.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.34%	31.42%	31.46%	29.46%	35.37%	31.06%	32.40%	-
YoY %	-0.25%	-0.13%	6.79%	-16.71%	13.88%	-4.14%	-	-
Horiz. %	96.73%	96.98%	97.10%	90.93%	109.17%	95.86%	100.00%	-
Total Cost	9,449,167	6,856,162	4,354,695	1,959,107	8,821,393	6,454,614	4,410,370	66.11%
YoY %	37.82%	57.44%	122.28%	-77.79%	36.67%	46.35%	-	-
Horiz. %	214.25%	155.46%	98.74%	44.42%	200.01%	146.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,509,843	2,469,224	2,482,331	2,462,545	2,246,455	2,299,821	2,296,268	6.10%
YoY %	1.65%	-0.53%	0.80%	9.62%	-2.32%	0.15%	-	-
Horiz. %	109.30%	107.53%	108.10%	107.24%	97.83%	100.15%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Dividend
Div	198,799	99,365	99,293	-	149,100	99,344	99,405	58.66%
YoY %	100.07%	0.07%	0.00%	-	50.08%	-0.06%	-	-
Horiz. %	199.99%	99.96%	99.89%	-	149.99%	99.94%	100.00%	-
Div Payout %	52.15%	30.03%	36.43%	-	100.00%	54.05%	93.02%	-
YoY %	73.66%	-17.57%	0.00%	-	85.01%	-41.89%	-	-
Horiz. %	56.06%	32.28%	39.16%	-	107.50%	58.11%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Equity
Net Worth	2,509,843	2,469,224	2,482,331	2,462,545	2,246,455	2,299,821	2,296,268	6.10%
YoY %	1.65%	-0.53%	0.80%	9.62%	-2.32%	0.15%	-	-
Horiz. %	109.30%	107.53%	108.10%	107.24%	97.83%	100.15%	100.00%	-
NOSH	496,998	496,825	496,466	496,480	497,003	496,721	497,027	-0.00%
YoY %	0.03%	0.07%	-0.00%	-0.11%	0.06%	-0.06%	-	-
Horiz. %	99.99%	99.96%	99.89%	99.89%	100.00%	99.94%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Ratio Analysis
NP Margin	3.88%	4.60%	5.89%	10.13%	1.66%	2.77%	2.37%	-
YoY %	-15.65%	-21.90%	-41.86%	510.24%	-40.07%	16.88%	-	-
Horiz. %	163.71%	194.09%	248.52%	427.43%	70.04%	116.88%	100.00%	-
ROE	15.19%	13.40%	10.98%	8.97%	6.64%	7.99%	4.65%	-
YoY %	13.36%	22.04%	22.41%	35.09%	-16.90%	71.83%	-	-
Horiz. %	326.67%	288.17%	236.13%	192.90%	142.80%	171.83%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Per Share
RPS	1,977.95	1,446.59	932.04	439.10	1,804.92	1,336.44	908.85	67.85%
YoY %	36.73%	55.21%	112.26%	-75.67%	35.05%	47.05%	-	-
Horiz. %	217.63%	159.17%	102.55%	48.31%	198.59%	147.05%	100.00%	-
EPS	76.70	66.60	54.90	44.50	30.00	37.00	21.50	133.29%
YoY %	15.17%	21.31%	23.37%	48.33%	-18.92%	72.09%	-	-
Horiz. %	356.74%	309.77%	255.35%	206.98%	139.53%	172.09%	100.00%	-
DPS	40.00	20.00	20.00	0.00	30.00	20.00	20.00	58.67%
YoY %	100.00%	0.00%	0.00%	0.00%	50.00%	0.00%	-	-
Horiz. %	200.00%	100.00%	100.00%	0.00%	150.00%	100.00%	100.00%	-
NAPS	5.05	4.97	5.00	4.96	4.52	4.63	4.62	6.10%
YoY %	1.61%	-0.60%	0.81%	9.73%	-2.38%	0.22%	-	-
Horiz. %	109.31%	107.58%	108.23%	107.36%	97.84%	100.22%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Adjusted Per Share Value based on latest NOSH - 496,480
RPS	988.51	722.71	465.30	219.22	902.04	667.54	454.24	67.85%
YoY %	36.78%	55.32%	112.25%	-75.70%	35.13%	46.96%	-	-
Horiz. %	217.62%	159.10%	102.43%	48.26%	198.58%	146.96%	100.00%	-
EPS	38.33	33.27	27.41	22.22	14.99	18.48	10.75	133.21%
YoY %	15.21%	21.38%	23.36%	48.23%	-18.89%	71.91%	-	-
Horiz. %	356.56%	309.49%	254.98%	206.70%	139.44%	171.91%	100.00%	-
DPS	19.99	9.99	9.98	0.00	14.99	9.99	10.00	58.62%
YoY %	100.10%	0.10%	0.00%	0.00%	50.05%	-0.10%	-	-
Horiz. %	199.90%	99.90%	99.80%	0.00%	149.90%	99.90%	100.00%	-
NAPS	2.5238	2.483	2.4962	2.4763	2.259	2.3126	2.3091	6.10%
YoY %	1.64%	-0.53%	0.80%	9.62%	-2.32%	0.15%	-	-
Horiz. %	109.30%	107.53%	108.10%	107.24%	97.83%	100.15%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	-
Price	3.72	3.47	3.22	3.08	2.83	2.60	2.67	-
P/RPS	0.19	0.24	0.35	0.70	0.16	0.19	0.29	-24.54%
YoY %	-20.83%	-31.43%	-50.00%	337.50%	-15.79%	-34.48%	-	-
Horiz. %	65.52%	82.76%	120.69%	241.38%	55.17%	65.52%	100.00%	-
P/EPS	4.85	5.21	5.87	6.92	9.43	7.03	12.42	-46.54%
YoY %	-6.91%	-11.24%	-15.17%	-26.62%	34.14%	-43.40%	-	-
Horiz. %	39.05%	41.95%	47.26%	55.72%	75.93%	56.60%	100.00%	-
EY	20.62	19.19	17.05	14.45	10.60	14.23	8.05	87.10%
YoY %	7.45%	12.55%	17.99%	36.32%	-25.51%	76.77%	-	-
Horiz. %	256.15%	238.39%	211.80%	179.50%	131.68%	176.77%	100.00%	-
DY	10.75	5.76	6.21	0.00	10.60	7.69	7.49	27.21%
YoY %	86.63%	-7.25%	0.00%	0.00%	37.84%	2.67%	-	-
Horiz. %	143.52%	76.90%	82.91%	0.00%	141.52%	102.67%	100.00%	-
P/NAPS	0.74	0.70	0.64	0.62	0.63	0.56	0.58	17.61%
YoY %	5.71%	9.38%	3.23%	-1.59%	12.50%	-3.45%	-	-
Horiz. %	127.59%	120.69%	110.34%	106.90%	108.62%	96.55%	100.00%	-

	31/03/04	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	CAGR
Price Multiplier on Announcement Date
Date	24/05/04	27/02/04	20/11/03	21/08/03	26/05/03	24/02/03	28/11/02	-
Price	3.40	3.67	3.42	3.33	3.08	2.70	2.70	-
P/RPS	0.17	0.25	0.37	0.76	0.17	0.20	0.30	-31.49%
YoY %	-32.00%	-32.43%	-51.32%	347.06%	-15.00%	-33.33%	-	-
Horiz. %	56.67%	83.33%	123.33%	253.33%	56.67%	66.67%	100.00%	-
P/EPS	4.43	5.51	6.23	7.48	10.27	7.30	12.56	-50.04%
YoY %	-19.60%	-11.56%	-16.71%	-27.17%	40.68%	-41.88%	-	-
Horiz. %	35.27%	43.87%	49.60%	59.55%	81.77%	58.12%	100.00%	-
EY	22.56	18.15	16.05	13.36	9.74	13.70	7.96	100.14%
YoY %	24.30%	13.08%	20.13%	37.17%	-28.91%	72.11%	-	-
Horiz. %	283.42%	228.02%	201.63%	167.84%	122.36%	172.11%	100.00%	-
DY	11.76	5.45	5.85	0.00	9.74	7.41	7.41	36.02%
YoY %	115.78%	-6.84%	0.00%	0.00%	31.44%	0.00%	-	-
Horiz. %	158.70%	73.55%	78.95%	0.00%	131.44%	100.00%	100.00%	-
P/NAPS	0.67	0.74	0.68	0.67	0.68	0.58	0.58	10.08%
YoY %	-9.46%	8.82%	1.49%	-1.47%	17.24%	0.00%	-	-
Horiz. %	115.52%	127.59%	117.24%	115.52%	117.24%	100.00%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos