[PETDAG] QoQ Quarter Result on 31-Mar-2005 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
31-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2005
Quarter
31-Mar-2005 [#4]
Profit Trend
QoQ- -124.46%
YoY- -179.42%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 4,245,079 4,159,355 3,880,089 3,268,309 3,275,867 3,075,016 2,831,887 30.88%
PBT 446,583 -23,331 194,208 -30,607 235,450 44,464 80,812 211.60%
Tax -132,436 8,602 -53,581 -12,127 -60,730 -16,760 -29,771 169.74%
NP 314,147 -14,729 140,627 -42,734 174,720 27,704 51,041 234.73%
-
NP to SH 313,344 -16,813 139,010 -42,734 174,720 27,704 51,041 234.16%
-
Tax Rate 29.66% - 27.59% - 25.79% 37.69% 36.84% -
Total Cost 3,930,932 4,174,084 3,739,462 3,311,043 3,101,147 3,047,312 2,780,846 25.87%
-
Net Worth 3,023,982 2,610,882 2,756,506 2,613,730 2,655,545 2,508,201 2,557,005 11.79%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - 48,529 - 99,381 - 49,471 - -
Div Payout % - 0.00% - 0.00% - 178.57% - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 3,023,982 2,610,882 2,756,506 2,613,730 2,655,545 2,508,201 2,557,005 11.79%
NOSH 994,731 970,588 995,128 993,813 496,363 494,714 495,543 58.92%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 7.40% -0.35% 3.62% -1.31% 5.33% 0.90% 1.80% -
ROE 10.36% -0.64% 5.04% -1.63% 6.58% 1.10% 2.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 426.76 428.54 389.91 328.87 659.97 621.57 571.47 -17.64%
EPS 31.50 -1.70 14.00 -4.30 35.20 5.60 10.30 110.26%
DPS 0.00 5.00 0.00 10.00 0.00 10.00 0.00 -
NAPS 3.04 2.69 2.77 2.63 5.35 5.07 5.16 -29.65%
Adjusted Per Share Value based on latest NOSH - 993,813
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 426.87 418.25 390.17 328.65 329.41 309.21 284.77 30.88%
EPS 31.51 -1.69 13.98 -4.30 17.57 2.79 5.13 234.28%
DPS 0.00 4.88 0.00 9.99 0.00 4.97 0.00 -
NAPS 3.0408 2.6254 2.7719 2.6283 2.6703 2.5222 2.5712 11.79%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 3.96 3.98 4.16 4.02 3.70 3.50 3.40 -
P/RPS 0.93 0.93 1.07 1.22 0.56 0.56 0.59 35.32%
P/EPS 12.57 -229.76 29.78 -93.49 10.51 62.50 33.01 -47.37%
EY 7.95 -0.44 3.36 -1.07 9.51 1.60 3.03 89.89%
DY 0.00 1.26 0.00 2.49 0.00 2.86 0.00 -
P/NAPS 1.30 1.48 1.50 1.53 0.69 0.69 0.66 56.93%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 27/02/06 23/11/05 30/08/05 31/05/05 24/02/05 08/11/04 26/08/04 -
Price 4.08 3.88 3.74 4.18 3.94 3.58 3.50 -
P/RPS 0.96 0.91 0.96 1.27 0.60 0.58 0.61 35.18%
P/EPS 12.95 -223.99 26.77 -97.21 11.19 63.93 33.98 -47.34%
EY 7.72 -0.45 3.74 -1.03 8.93 1.56 2.94 89.99%
DY 0.00 1.29 0.00 2.39 0.00 2.79 0.00 -
P/NAPS 1.34 1.44 1.35 1.59 0.74 0.71 0.68 56.98%

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