[PETDAG] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 11.94%
YoY- -105.58%
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 5,103,318 18,710,947 14,316,139 9,485,661 6,553,910 30,293,571 22,499,362 -62.77%
PBT 285,456 386,421 271,030 -17,261 -18,428 1,128,872 938,305 -54.73%
Tax -94,292 -114,007 -86,259 -8,766 -9,272 -291,237 -229,832 -44.75%
NP 191,164 272,414 184,771 -26,027 -27,700 837,635 708,473 -58.21%
-
NP to SH 191,113 275,964 186,750 -25,911 -29,423 829,535 702,948 -57.99%
-
Tax Rate 33.03% 29.50% 31.83% - - 25.80% 24.49% -
Total Cost 4,912,154 18,438,533 14,131,368 9,511,688 6,581,610 29,455,936 21,790,889 -62.92%
-
Net Worth 5,672,622 5,642,818 5,662,687 5,503,735 5,553,408 5,980,593 6,010,396 -3.77%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 139,083 377,512 208,625 99,345 49,672 844,435 447,054 -54.05%
Div Payout % 72.78% 136.80% 111.71% 0.00% 0.00% 101.80% 63.60% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 5,672,622 5,642,818 5,662,687 5,503,735 5,553,408 5,980,593 6,010,396 -3.77%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.75% 1.46% 1.29% -0.27% -0.42% 2.77% 3.15% -
ROE 3.37% 4.89% 3.30% -0.47% -0.53% 13.87% 11.70% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 513.69 1,883.42 1,441.05 954.82 659.71 3,049.32 2,264.76 -62.77%
EPS 19.20 27.80 18.80 -2.60 -3.00 83.50 70.80 -58.07%
DPS 14.00 38.00 21.00 10.00 5.00 85.00 45.00 -54.05%
NAPS 5.71 5.68 5.70 5.54 5.59 6.02 6.05 -3.77%
Adjusted Per Share Value based on latest NOSH - 993,454
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 513.69 1,883.42 1,441.05 954.82 659.71 3,049.32 2,264.76 -62.77%
EPS 19.20 27.80 18.80 -2.60 -3.00 83.50 70.80 -58.07%
DPS 14.00 38.00 21.00 10.00 5.00 85.00 45.00 -54.05%
NAPS 5.71 5.68 5.70 5.54 5.59 6.02 6.05 -3.77%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 20.04 21.40 19.74 20.60 21.16 23.10 23.60 -
P/RPS 3.90 1.14 1.37 2.16 3.21 0.76 1.04 141.17%
P/EPS 104.17 77.04 105.01 -789.82 -714.46 27.66 33.35 113.53%
EY 0.96 1.30 0.95 -0.13 -0.14 3.61 3.00 -53.18%
DY 0.70 1.78 1.06 0.49 0.24 3.68 1.91 -48.75%
P/NAPS 3.51 3.77 3.46 3.72 3.79 3.84 3.90 -6.77%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 25/05/21 19/02/21 17/11/20 25/08/20 19/05/20 25/02/20 22/11/19 -
Price 18.82 19.20 19.50 21.22 20.22 21.40 24.10 -
P/RPS 3.66 1.02 1.35 2.22 3.06 0.70 1.06 128.27%
P/EPS 97.83 69.12 103.73 -813.60 -682.72 25.63 34.06 101.93%
EY 1.02 1.45 0.96 -0.12 -0.15 3.90 2.94 -50.59%
DY 0.74 1.98 1.08 0.47 0.25 3.97 1.87 -46.06%
P/NAPS 3.30 3.38 3.42 3.83 3.62 3.55 3.98 -11.73%

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