[PETDAG] QoQ Quarter Result on 30-Sep-2002 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 545.87%
YoY- -34.24%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 2,180,041 2,332,093 2,121,170 2,232,776 2,284,455 1,918,570 1,850,527 11.57%
PBT 313,216 -35,873 108,511 133,808 24,268 66,797 271,998 9.89%
Tax -92,282 1,187 -31,586 -41,274 -9,941 -21,175 -79,487 10.49%
NP 220,934 -34,686 76,925 92,534 14,327 45,622 192,511 9.64%
-
NP to SH 220,934 -34,686 76,925 92,534 14,327 45,622 192,511 9.64%
-
Tax Rate 29.46% - 29.11% 30.85% 40.96% 31.70% 29.22% -
Total Cost 1,959,107 2,366,779 2,044,245 2,140,242 2,270,128 1,872,948 1,658,016 11.80%
-
Net Worth 2,462,545 2,239,724 2,297,824 2,298,425 2,277,498 2,186,880 2,227,768 6.92%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 49,551 - 99,498 - 123,972 - -
Div Payout % - 0.00% - 107.53% - 271.74% - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,462,545 2,239,724 2,297,824 2,298,425 2,277,498 2,186,880 2,227,768 6.92%
NOSH 496,480 495,514 496,290 497,494 494,034 495,891 496,162 0.04%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 10.13% -1.49% 3.63% 4.14% 0.63% 2.38% 10.40% -
ROE 8.97% -1.55% 3.35% 4.03% 0.63% 2.09% 8.64% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 439.10 470.64 427.41 448.80 462.41 386.89 372.97 11.52%
EPS 44.50 -7.00 15.50 18.60 2.90 9.20 38.80 9.59%
DPS 0.00 10.00 0.00 20.00 0.00 25.00 0.00 -
NAPS 4.96 4.52 4.63 4.62 4.61 4.41 4.49 6.88%
Adjusted Per Share Value based on latest NOSH - 497,494
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 219.22 234.51 213.30 224.52 229.72 192.93 186.08 11.57%
EPS 22.22 -3.49 7.74 9.30 1.44 4.59 19.36 9.64%
DPS 0.00 4.98 0.00 10.01 0.00 12.47 0.00 -
NAPS 2.4763 2.2522 2.3106 2.3112 2.2902 2.1991 2.2402 6.92%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 3.08 2.83 2.60 2.67 2.85 2.85 2.11 -
P/RPS 0.70 0.60 0.61 0.59 0.62 0.74 0.57 14.72%
P/EPS 6.92 -40.43 16.77 14.35 98.28 30.98 5.44 17.45%
EY 14.45 -2.47 5.96 6.97 1.02 3.23 18.39 -14.88%
DY 0.00 3.53 0.00 7.49 0.00 8.77 0.00 -
P/NAPS 0.62 0.63 0.56 0.58 0.62 0.65 0.47 20.34%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 21/08/03 26/05/03 24/02/03 28/11/02 20/08/02 23/05/02 28/02/02 -
Price 3.33 3.08 2.70 2.70 2.92 2.88 2.18 -
P/RPS 0.76 0.65 0.63 0.60 0.63 0.74 0.58 19.80%
P/EPS 7.48 -44.00 17.42 14.52 100.69 31.30 5.62 21.06%
EY 13.36 -2.27 5.74 6.89 0.99 3.19 17.80 -17.45%
DY 0.00 3.25 0.00 7.41 0.00 8.68 0.00 -
P/NAPS 0.67 0.68 0.58 0.58 0.63 0.65 0.49 23.26%

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