[PETDAG] QoQ Cumulative Quarter Result on 31-Dec-2003 [#3]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
31-Dec-2003 [#3]
Profit Trend
QoQ- 21.4%
YoY- 80.04%
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 5,906,903 2,831,887 9,830,365 7,187,048 4,627,255 2,180,041 8,970,494 -24.25%
PBT 125,276 80,812 555,189 482,463 397,683 313,216 230,715 -33.36%
Tax -46,531 -29,771 -173,991 -151,577 -125,123 -92,282 -81,614 -31.17%
NP 78,745 51,041 381,198 330,886 272,560 220,934 149,101 -34.58%
-
NP to SH 78,745 51,041 381,198 330,886 272,560 220,934 149,101 -34.58%
-
Tax Rate 37.14% 36.84% 31.34% 31.42% 31.46% 29.46% 35.37% -
Total Cost 5,828,158 2,780,846 9,449,167 6,856,162 4,354,695 1,959,107 8,821,393 -24.08%
-
Net Worth 2,510,925 2,557,005 2,509,843 2,469,224 2,482,331 2,462,545 2,246,455 7.68%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 49,525 - 198,799 99,365 99,293 - 149,100 -51.94%
Div Payout % 62.89% - 52.15% 30.03% 36.43% - 100.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 2,510,925 2,557,005 2,509,843 2,469,224 2,482,331 2,462,545 2,246,455 7.68%
NOSH 495,251 495,543 496,998 496,825 496,466 496,480 497,003 -0.23%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 1.33% 1.80% 3.88% 4.60% 5.89% 10.13% 1.66% -
ROE 3.14% 2.00% 15.19% 13.40% 10.98% 8.97% 6.64% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1,192.71 571.47 1,977.95 1,446.59 932.04 439.10 1,804.92 -24.07%
EPS 15.90 10.30 76.70 66.60 54.90 44.50 30.00 -34.43%
DPS 10.00 0.00 40.00 20.00 20.00 0.00 30.00 -51.82%
NAPS 5.07 5.16 5.05 4.97 5.00 4.96 4.52 7.93%
Adjusted Per Share Value based on latest NOSH - 498,512
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 594.58 285.05 989.51 723.44 465.77 219.44 902.96 -24.25%
EPS 7.93 5.14 38.37 33.31 27.44 22.24 15.01 -34.57%
DPS 4.99 0.00 20.01 10.00 9.99 0.00 15.01 -51.91%
NAPS 2.5275 2.5739 2.5264 2.4855 2.4987 2.4788 2.2613 7.67%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.50 3.40 3.72 3.47 3.22 3.08 2.83 -
P/RPS 0.29 0.59 0.19 0.24 0.35 0.70 0.16 48.49%
P/EPS 22.01 33.01 4.85 5.21 5.87 6.92 9.43 75.68%
EY 4.54 3.03 20.62 19.19 17.05 14.45 10.60 -43.09%
DY 2.86 0.00 10.75 5.76 6.21 0.00 10.60 -58.14%
P/NAPS 0.69 0.66 0.74 0.70 0.64 0.62 0.63 6.23%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 08/11/04 26/08/04 24/05/04 27/02/04 20/11/03 21/08/03 26/05/03 -
Price 3.58 3.50 3.40 3.67 3.42 3.33 3.08 -
P/RPS 0.30 0.61 0.17 0.25 0.37 0.76 0.17 45.88%
P/EPS 22.52 33.98 4.43 5.51 6.23 7.48 10.27 68.54%
EY 4.44 2.94 22.56 18.15 16.05 13.36 9.74 -40.68%
DY 2.79 0.00 11.76 5.45 5.85 0.00 9.74 -56.44%
P/NAPS 0.71 0.68 0.67 0.74 0.68 0.67 0.68 2.91%

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