[PETDAG] QoQ Quarter Result on 30-Sep-2005 [#2]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2006
Quarter
30-Sep-2005 [#2]
Profit Trend
QoQ- -112.09%
YoY- -160.69%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 4,739,063 4,283,395 4,245,079 4,159,355 3,880,089 3,268,309 3,275,867 27.99%
PBT 229,885 107,209 446,583 -23,331 194,208 -30,607 235,450 -1.58%
Tax -71,432 -36,085 -132,436 8,602 -53,581 -12,127 -60,730 11.46%
NP 158,453 71,124 314,147 -14,729 140,627 -42,734 174,720 -6.32%
-
NP to SH 157,522 69,180 313,344 -16,813 139,010 -42,734 174,720 -6.69%
-
Tax Rate 31.07% 33.66% 29.66% - 27.59% - 25.79% -
Total Cost 4,580,610 4,212,271 3,930,932 4,174,084 3,739,462 3,311,043 3,101,147 29.79%
-
Net Worth 3,170,254 3,037,661 3,023,982 2,610,882 2,756,506 2,613,730 2,655,545 12.57%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - 148,904 - 48,529 - 99,381 - -
Div Payout % - 215.24% - 0.00% - 0.00% - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 3,170,254 3,037,661 3,023,982 2,610,882 2,756,506 2,613,730 2,655,545 12.57%
NOSH 990,704 992,699 994,731 970,588 995,128 993,813 496,363 58.72%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 3.34% 1.66% 7.40% -0.35% 3.62% -1.31% 5.33% -
ROE 4.97% 2.28% 10.36% -0.64% 5.04% -1.63% 6.58% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 478.35 431.49 426.76 428.54 389.91 328.87 659.97 -19.35%
EPS 15.90 7.00 31.50 -1.70 14.00 -4.30 35.20 -41.21%
DPS 0.00 15.00 0.00 5.00 0.00 10.00 0.00 -
NAPS 3.20 3.06 3.04 2.69 2.77 2.63 5.35 -29.07%
Adjusted Per Share Value based on latest NOSH - 970,588
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 476.54 430.72 426.87 418.25 390.17 328.65 329.41 27.99%
EPS 15.84 6.96 31.51 -1.69 13.98 -4.30 17.57 -6.69%
DPS 0.00 14.97 0.00 4.88 0.00 9.99 0.00 -
NAPS 3.1879 3.0546 3.0408 2.6254 2.7719 2.6283 2.6703 12.57%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 4.08 4.06 3.96 3.98 4.16 4.02 3.70 -
P/RPS 0.85 0.94 0.93 0.93 1.07 1.22 0.56 32.17%
P/EPS 25.66 58.26 12.57 -229.76 29.78 -93.49 10.51 81.61%
EY 3.90 1.72 7.95 -0.44 3.36 -1.07 9.51 -44.89%
DY 0.00 3.69 0.00 1.26 0.00 2.49 0.00 -
P/NAPS 1.28 1.33 1.30 1.48 1.50 1.53 0.69 51.14%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 25/05/06 27/02/06 23/11/05 30/08/05 31/05/05 24/02/05 -
Price 4.12 4.00 4.08 3.88 3.74 4.18 3.94 -
P/RPS 0.86 0.93 0.96 0.91 0.96 1.27 0.60 27.20%
P/EPS 25.91 57.40 12.95 -223.99 26.77 -97.21 11.19 75.29%
EY 3.86 1.74 7.72 -0.45 3.74 -1.03 8.93 -42.91%
DY 0.00 3.75 0.00 1.29 0.00 2.39 0.00 -
P/NAPS 1.29 1.31 1.34 1.44 1.35 1.59 0.74 44.99%

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