[PETDAG] QoQ TTM Result on 30-Jun-2000 [#1]

Announcement Date
30-Aug-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2001
Quarter
30-Jun-2000 [#1]
Profit Trend
QoQ- 90.62%
YoY--%
View:
Show?
TTM Result
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 6,387,779 6,202,717 5,786,988 5,349,776 3,958,306 2,591,179 -0.90%
PBT 552,586 320,812 209,067 284,582 151,373 118,554 -1.54%
Tax -153,587 -89,357 -58,959 -88,617 -48,571 -39,803 -1.35%
NP 398,999 231,455 150,108 195,965 102,802 78,751 -1.62%
-
NP to SH 389,589 222,045 140,698 195,965 102,802 78,751 -1.60%
-
Tax Rate 27.79% 27.85% 28.20% 31.14% 32.09% 33.57% -
Total Cost 5,988,780 5,971,262 5,636,880 5,153,811 3,855,504 2,512,428 -0.87%
-
Net Worth 1,871,277 1,733,483 1,614,557 1,660,085 1,583,357 1,589,876 -0.16%
Dividend
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div 123,980 99,632 99,632 99,950 99,950 49,844 -0.91%
Div Payout % 31.82% 44.87% 70.81% 51.00% 97.23% 63.29% -
Equity
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 1,871,277 1,733,483 1,614,557 1,660,085 1,583,357 1,589,876 -0.16%
NOSH 496,360 496,700 495,263 495,547 501,062 498,393 0.00%
Ratio Analysis
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 6.25% 3.73% 2.59% 3.66% 2.60% 3.04% -
ROE 20.82% 12.81% 8.71% 11.80% 6.49% 4.95% -
Per Share
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 1,286.92 1,248.79 1,168.47 1,079.57 789.98 519.91 -0.91%
EPS 78.49 44.70 28.41 39.55 20.52 15.80 -1.60%
DPS 25.00 20.00 20.00 20.00 19.95 10.00 -0.92%
NAPS 3.77 3.49 3.26 3.35 3.16 3.19 -0.16%
Adjusted Per Share Value based on latest NOSH - 495,547
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 642.99 624.36 582.51 538.50 398.44 260.83 -0.90%
EPS 39.22 22.35 14.16 19.73 10.35 7.93 -1.60%
DPS 12.48 10.03 10.03 10.06 10.06 5.02 -0.91%
NAPS 1.8836 1.7449 1.6252 1.671 1.5938 1.6004 -0.16%
Price Multiplier on Financial Quarter End Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.46 1.43 1.75 2.02 2.09 0.00 -
P/RPS 0.11 0.11 0.15 0.19 0.26 0.00 -100.00%
P/EPS 1.86 3.20 6.16 5.11 10.19 0.00 -100.00%
EY 53.76 31.26 16.23 19.58 9.82 0.00 -100.00%
DY 17.12 13.99 11.43 9.90 9.54 0.00 -100.00%
P/NAPS 0.39 0.41 0.54 0.60 0.66 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 23/05/01 20/02/01 29/11/00 30/08/00 - - -
Price 1.50 1.50 1.60 1.93 0.00 0.00 -
P/RPS 0.12 0.12 0.14 0.18 0.00 0.00 -100.00%
P/EPS 1.91 3.36 5.63 4.88 0.00 0.00 -100.00%
EY 52.33 29.80 17.76 20.49 0.00 0.00 -100.00%
DY 16.67 13.33 12.50 10.36 0.00 0.00 -100.00%
P/NAPS 0.40 0.43 0.49 0.58 0.00 0.00 -100.00%

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