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

Announcement Date
18-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Dec-2002 [#3]
Profit Trend
QoQ- 49.76%
YoY- 54.47%
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 1,106,494 561,201 2,235,684 1,686,624 1,110,600 540,350 1,949,575 -31.42%
PBT 380,304 219,757 779,088 640,346 427,587 206,166 586,798 -25.08%
Tax -48,022 -28,422 -122,287 -100,509 -67,114 -58,500 -110,100 -42.45%
NP 332,282 191,335 656,801 539,837 360,473 147,666 476,698 -21.36%
-
NP to SH 332,282 191,335 656,801 539,837 360,473 147,666 476,698 -21.36%
-
Tax Rate 12.63% 12.93% 15.70% 15.70% 15.70% 28.38% 18.76% -
Total Cost 774,212 369,866 1,578,883 1,146,787 750,127 392,684 1,472,877 -34.84%
-
Net Worth 6,120,202 6,373,612 6,183,111 5,935,169 6,763,549 6,724,543 6,391,592 -2.84%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 197,904 - 197,891 197,838 197,897 - 395,764 -36.97%
Div Payout % 59.56% - 30.13% 36.65% 54.90% - 83.02% -
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 6,120,202 6,373,612 6,183,111 5,935,169 6,763,549 6,724,543 6,391,592 -2.84%
NOSH 1,979,046 1,978,645 1,978,912 1,978,389 1,978,976 1,979,436 1,978,821 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 30.03% 34.09% 29.38% 32.01% 32.46% 27.33% 24.45% -
ROE 5.43% 3.00% 10.62% 9.10% 5.33% 2.20% 7.46% -
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 55.91 28.36 112.98 85.25 56.12 27.30 98.52 -31.43%
EPS 16.79 9.67 33.19 27.28 18.22 7.46 24.09 -21.37%
DPS 10.00 0.00 10.00 10.00 10.00 0.00 20.00 -36.97%
NAPS 3.0925 3.2212 3.1245 3.00 3.4177 3.3972 3.23 -2.85%
Adjusted Per Share Value based on latest NOSH - 1,979,789
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 55.92 28.36 112.99 85.24 56.13 27.31 98.53 -31.42%
EPS 16.79 9.67 33.19 27.28 18.22 7.46 24.09 -21.37%
DPS 10.00 0.00 10.00 10.00 10.00 0.00 20.00 -36.97%
NAPS 3.093 3.2211 3.1248 2.9995 3.4181 3.3984 3.2301 -2.84%
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 7.15 7.05 7.25 6.85 5.95 6.65 7.00 -
P/RPS 12.79 24.86 6.42 8.03 10.60 24.36 7.11 47.85%
P/EPS 42.58 72.91 21.84 25.10 32.67 89.14 29.06 28.97%
EY 2.35 1.37 4.58 3.98 3.06 1.12 3.44 -22.41%
DY 1.40 0.00 1.38 1.46 1.68 0.00 2.86 -37.86%
P/NAPS 2.31 2.19 2.32 2.28 1.74 1.96 2.17 4.25%
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 05/11/03 11/08/03 23/05/03 18/02/03 06/11/02 13/08/02 10/05/02 -
Price 7.85 7.45 7.05 7.25 6.00 6.35 6.85 -
P/RPS 14.04 26.27 6.24 8.50 10.69 23.26 6.95 59.73%
P/EPS 46.75 77.04 21.24 26.57 32.94 85.12 28.44 39.24%
EY 2.14 1.30 4.71 3.76 3.04 1.17 3.52 -28.21%
DY 1.27 0.00 1.42 1.38 1.67 0.00 2.92 -42.56%
P/NAPS 2.54 2.31 2.26 2.42 1.76 1.87 2.12 12.79%

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