[PETDAG] QoQ Cumulative Quarter Result on 31-Dec-2002 [#3]

Announcement Date
24-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 71.99%
YoY- -55.62%
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 4,627,255 2,180,041 8,970,494 6,638,401 4,517,231 2,284,455 7,343,438 -26.48%
PBT 397,683 313,216 230,715 266,588 158,076 24,268 656,071 -28.35%
Tax -125,123 -92,282 -81,614 -82,801 -51,215 -9,941 -196,293 -25.91%
NP 272,560 220,934 149,101 183,787 106,861 14,327 459,778 -29.40%
-
NP to SH 272,560 220,934 149,101 183,787 106,861 14,327 459,778 -29.40%
-
Tax Rate 31.46% 29.46% 35.37% 31.06% 32.40% 40.96% 29.92% -
Total Cost 4,354,695 1,959,107 8,821,393 6,454,614 4,410,370 2,270,128 6,883,660 -26.28%
-
Net Worth 2,482,331 2,462,545 2,246,455 2,299,821 2,296,268 2,277,498 2,189,655 8.71%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 99,293 - 149,100 99,344 99,405 - 198,608 -36.98%
Div Payout % 36.43% - 100.00% 54.05% 93.02% - 43.20% -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,482,331 2,462,545 2,246,455 2,299,821 2,296,268 2,277,498 2,189,655 8.71%
NOSH 496,466 496,480 497,003 496,721 497,027 494,034 496,520 -0.00%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 5.89% 10.13% 1.66% 2.77% 2.37% 0.63% 6.26% -
ROE 10.98% 8.97% 6.64% 7.99% 4.65% 0.63% 21.00% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 932.04 439.10 1,804.92 1,336.44 908.85 462.41 1,478.98 -26.47%
EPS 54.90 44.50 30.00 37.00 21.50 2.90 92.60 -29.40%
DPS 20.00 0.00 30.00 20.00 20.00 0.00 40.00 -36.97%
NAPS 5.00 4.96 4.52 4.63 4.62 4.61 4.41 8.72%
Adjusted Per Share Value based on latest NOSH - 496,290
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 465.77 219.44 902.96 668.21 454.70 229.95 739.18 -26.48%
EPS 27.44 22.24 15.01 18.50 10.76 1.44 46.28 -29.40%
DPS 9.99 0.00 15.01 10.00 10.01 0.00 19.99 -36.99%
NAPS 2.4987 2.4788 2.2613 2.315 2.3114 2.2925 2.2041 8.71%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 3.22 3.08 2.83 2.60 2.67 2.85 2.85 -
P/RPS 0.35 0.70 0.16 0.19 0.29 0.62 0.19 50.21%
P/EPS 5.87 6.92 9.43 7.03 12.42 98.28 3.08 53.65%
EY 17.05 14.45 10.60 14.23 8.05 1.02 32.49 -34.91%
DY 6.21 0.00 10.60 7.69 7.49 0.00 14.04 -41.91%
P/NAPS 0.64 0.62 0.63 0.56 0.58 0.62 0.65 -1.02%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 20/11/03 21/08/03 26/05/03 24/02/03 28/11/02 20/08/02 23/05/02 -
Price 3.42 3.33 3.08 2.70 2.70 2.92 2.88 -
P/RPS 0.37 0.76 0.17 0.20 0.30 0.63 0.19 55.87%
P/EPS 6.23 7.48 10.27 7.30 12.56 100.69 3.11 58.84%
EY 16.05 13.36 9.74 13.70 7.96 0.99 32.15 -37.04%
DY 5.85 0.00 9.74 7.41 7.41 0.00 13.89 -43.78%
P/NAPS 0.68 0.67 0.68 0.58 0.58 0.63 0.65 3.05%

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