[PETDAG] QoQ Cumulative Quarter Result on 30-Sep-2019 [#3]

Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 51.51%
YoY- -12.48%
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 9,485,661 6,553,910 30,293,571 22,499,362 14,692,134 7,085,905 30,068,753 -53.69%
PBT -17,261 -18,428 1,128,872 938,305 620,614 382,986 1,177,026 -
Tax -8,766 -9,272 -291,237 -229,832 -152,651 -89,402 -315,567 -90.84%
NP -26,027 -27,700 837,635 708,473 467,963 293,584 861,459 -
-
NP to SH -25,911 -29,423 829,535 702,948 463,947 291,196 849,849 -
-
Tax Rate - - 25.80% 24.49% 24.60% 23.34% 26.81% -
Total Cost 9,511,688 6,581,610 29,455,936 21,790,889 14,224,171 6,792,321 29,207,294 -52.69%
-
Net Worth 5,503,735 5,553,408 5,980,593 6,010,396 5,911,051 5,871,312 5,901,116 -4.54%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 99,345 49,672 844,435 447,054 288,101 149,018 695,417 -72.70%
Div Payout % 0.00% 0.00% 101.80% 63.60% 62.10% 51.17% 81.83% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 5,503,735 5,553,408 5,980,593 6,010,396 5,911,051 5,871,312 5,901,116 -4.54%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin -0.27% -0.42% 2.77% 3.15% 3.19% 4.14% 2.86% -
ROE -0.47% -0.53% 13.87% 11.70% 7.85% 4.96% 14.40% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 954.82 659.71 3,049.32 2,264.76 1,478.89 713.26 3,026.69 -53.69%
EPS -2.60 -3.00 83.50 70.80 46.70 29.30 85.50 -
DPS 10.00 5.00 85.00 45.00 29.00 15.00 70.00 -72.70%
NAPS 5.54 5.59 6.02 6.05 5.95 5.91 5.94 -4.54%
Adjusted Per Share Value based on latest NOSH - 993,454
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 954.82 659.71 3,049.32 2,264.76 1,478.89 713.26 3,026.69 -53.69%
EPS -2.60 -3.00 83.50 70.80 46.70 29.30 85.50 -
DPS 10.00 5.00 85.00 45.00 29.00 15.00 70.00 -72.70%
NAPS 5.54 5.59 6.02 6.05 5.95 5.91 5.94 -4.54%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 20.60 21.16 23.10 23.60 25.40 25.00 26.50 -
P/RPS 2.16 3.21 0.76 1.04 1.72 3.51 0.88 82.06%
P/EPS -789.82 -714.46 27.66 33.35 54.39 85.29 30.98 -
EY -0.13 -0.14 3.61 3.00 1.84 1.17 3.23 -
DY 0.49 0.24 3.68 1.91 1.14 0.60 2.64 -67.49%
P/NAPS 3.72 3.79 3.84 3.90 4.27 4.23 4.46 -11.40%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 19/05/20 25/02/20 22/11/19 23/08/19 28/05/19 26/02/19 -
Price 21.22 20.22 21.40 24.10 23.26 24.72 26.80 -
P/RPS 2.22 3.06 0.70 1.06 1.57 3.47 0.89 84.02%
P/EPS -813.60 -682.72 25.63 34.06 49.81 84.34 31.33 -
EY -0.12 -0.15 3.90 2.94 2.01 1.19 3.19 -
DY 0.47 0.25 3.97 1.87 1.25 0.61 2.61 -68.14%
P/NAPS 3.83 3.62 3.55 3.98 3.91 4.18 4.51 -10.33%

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