[PETDAG] QoQ Quarter Result on 30-Jun-2005 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
30-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Jun-2005 [#1]
Profit Trend
QoQ- 425.29%
YoY- 172.35%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 4,283,395 4,245,079 4,159,355 3,880,089 3,268,309 3,275,867 3,075,016 24.75%
PBT 107,209 446,583 -23,331 194,208 -30,607 235,450 44,464 79.90%
Tax -36,085 -132,436 8,602 -53,581 -12,127 -60,730 -16,760 66.81%
NP 71,124 314,147 -14,729 140,627 -42,734 174,720 27,704 87.59%
-
NP to SH 69,180 313,344 -16,813 139,010 -42,734 174,720 27,704 84.16%
-
Tax Rate 33.66% 29.66% - 27.59% - 25.79% 37.69% -
Total Cost 4,212,271 3,930,932 4,174,084 3,739,462 3,311,043 3,101,147 3,047,312 24.11%
-
Net Worth 3,037,661 3,023,982 2,610,882 2,756,506 2,613,730 2,655,545 2,508,201 13.63%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 148,904 - 48,529 - 99,381 - 49,471 108.60%
Div Payout % 215.24% - 0.00% - 0.00% - 178.57% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 3,037,661 3,023,982 2,610,882 2,756,506 2,613,730 2,655,545 2,508,201 13.63%
NOSH 992,699 994,731 970,588 995,128 993,813 496,363 494,714 59.15%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 1.66% 7.40% -0.35% 3.62% -1.31% 5.33% 0.90% -
ROE 2.28% 10.36% -0.64% 5.04% -1.63% 6.58% 1.10% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 431.49 426.76 428.54 389.91 328.87 659.97 621.57 -21.61%
EPS 7.00 31.50 -1.70 14.00 -4.30 35.20 5.60 16.05%
DPS 15.00 0.00 5.00 0.00 10.00 0.00 10.00 31.06%
NAPS 3.06 3.04 2.69 2.77 2.63 5.35 5.07 -28.60%
Adjusted Per Share Value based on latest NOSH - 995,128
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 430.72 426.87 418.25 390.17 328.65 329.41 309.21 24.75%
EPS 6.96 31.51 -1.69 13.98 -4.30 17.57 2.79 84.03%
DPS 14.97 0.00 4.88 0.00 9.99 0.00 4.97 108.70%
NAPS 3.0546 3.0408 2.6254 2.7719 2.6283 2.6703 2.5222 13.63%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 4.06 3.96 3.98 4.16 4.02 3.70 3.50 -
P/RPS 0.94 0.93 0.93 1.07 1.22 0.56 0.56 41.28%
P/EPS 58.26 12.57 -229.76 29.78 -93.49 10.51 62.50 -4.57%
EY 1.72 7.95 -0.44 3.36 -1.07 9.51 1.60 4.94%
DY 3.69 0.00 1.26 0.00 2.49 0.00 2.86 18.53%
P/NAPS 1.33 1.30 1.48 1.50 1.53 0.69 0.69 54.94%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 27/02/06 23/11/05 30/08/05 31/05/05 24/02/05 08/11/04 -
Price 4.00 4.08 3.88 3.74 4.18 3.94 3.58 -
P/RPS 0.93 0.96 0.91 0.96 1.27 0.60 0.58 37.03%
P/EPS 57.40 12.95 -223.99 26.77 -97.21 11.19 63.93 -6.93%
EY 1.74 7.72 -0.45 3.74 -1.03 8.93 1.56 7.55%
DY 3.75 0.00 1.29 0.00 2.39 0.00 2.79 21.81%
P/NAPS 1.31 1.34 1.44 1.35 1.59 0.74 0.71 50.48%

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