[PETDAG] QoQ Quarter Result on 30-Jun-2002 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
20-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Jun-2002 [#1]
Profit Trend
QoQ- -68.6%
YoY- -82.3%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 2,332,093 2,121,170 2,232,776 2,284,455 1,918,570 1,850,527 1,855,006 16.50%
PBT -35,873 108,511 133,808 24,268 66,797 271,998 208,830 -
Tax 1,187 -31,586 -41,274 -9,941 -21,175 -79,487 -68,123 -
NP -34,686 76,925 92,534 14,327 45,622 192,511 140,707 -
-
NP to SH -34,686 76,925 92,534 14,327 45,622 192,511 140,707 -
-
Tax Rate - 29.11% 30.85% 40.96% 31.70% 29.22% 32.62% -
Total Cost 2,366,779 2,044,245 2,140,242 2,270,128 1,872,948 1,658,016 1,714,299 24.01%
-
Net Worth 2,239,724 2,297,824 2,298,425 2,277,498 2,186,880 2,227,768 2,043,483 6.30%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 49,551 - 99,498 - 123,972 - 74,579 -23.87%
Div Payout % 0.00% - 107.53% - 271.74% - 53.00% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 2,239,724 2,297,824 2,298,425 2,277,498 2,186,880 2,227,768 2,043,483 6.30%
NOSH 495,514 496,290 497,494 494,034 495,891 496,162 497,197 -0.22%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -1.49% 3.63% 4.14% 0.63% 2.38% 10.40% 7.59% -
ROE -1.55% 3.35% 4.03% 0.63% 2.09% 8.64% 6.89% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 470.64 427.41 448.80 462.41 386.89 372.97 373.09 16.76%
EPS -7.00 15.50 18.60 2.90 9.20 38.80 28.30 -
DPS 10.00 0.00 20.00 0.00 25.00 0.00 15.00 -23.70%
NAPS 4.52 4.63 4.62 4.61 4.41 4.49 4.11 6.55%
Adjusted Per Share Value based on latest NOSH - 494,034
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 234.51 213.30 224.52 229.72 192.93 186.08 186.53 16.50%
EPS -3.49 7.74 9.30 1.44 4.59 19.36 14.15 -
DPS 4.98 0.00 10.01 0.00 12.47 0.00 7.50 -23.90%
NAPS 2.2522 2.3106 2.3112 2.2902 2.1991 2.2402 2.0549 6.30%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 2.83 2.60 2.67 2.85 2.85 2.11 1.84 -
P/RPS 0.60 0.61 0.59 0.62 0.74 0.57 0.49 14.46%
P/EPS -40.43 16.77 14.35 98.28 30.98 5.44 6.50 -
EY -2.47 5.96 6.97 1.02 3.23 18.39 15.38 -
DY 3.53 0.00 7.49 0.00 8.77 0.00 8.15 -42.78%
P/NAPS 0.63 0.56 0.58 0.62 0.65 0.47 0.45 25.17%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/05/03 24/02/03 28/11/02 20/08/02 23/05/02 28/02/02 20/11/01 -
Price 3.08 2.70 2.70 2.92 2.88 2.18 2.06 -
P/RPS 0.65 0.63 0.60 0.63 0.74 0.58 0.55 11.79%
P/EPS -44.00 17.42 14.52 100.69 31.30 5.62 7.28 -
EY -2.27 5.74 6.89 0.99 3.19 17.80 13.74 -
DY 3.25 0.00 7.41 0.00 8.68 0.00 7.28 -41.61%
P/NAPS 0.68 0.58 0.58 0.63 0.65 0.49 0.50 22.77%

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