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

Announcement Date
28-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
30-Sep-2002 [#2]
Profit Trend
QoQ- 272.94%
YoY- -51.79%
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 16,078,890 11,813,806 9,254,510 9,034,462 7,148,682 6,203,782 4,742,934 -1.28%
PBT 341,756 250,552 795,366 316,152 634,552 248,464 257,666 -0.29%
Tax -89,958 -93,062 -250,246 -102,430 -191,262 -80,958 -80,332 -0.12%
NP 251,798 157,490 545,120 213,722 443,290 167,506 177,334 -0.37%
-
NP to SH 244,396 157,490 545,120 213,722 443,290 167,506 177,334 -0.34%
-
Tax Rate 26.32% 37.14% 31.46% 32.40% 30.14% 32.58% 31.18% -
Total Cost 15,827,092 11,656,316 8,709,390 8,820,740 6,705,392 6,036,276 4,565,600 -1.31%
-
Net Worth 2,664,358 2,510,925 2,482,331 2,296,268 2,042,513 1,615,590 0 -100.00%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 99,046 99,050 198,586 198,811 149,088 99,115 - -100.00%
Div Payout % 40.53% 62.89% 36.43% 93.02% 33.63% 59.17% - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 2,664,358 2,510,925 2,482,331 2,296,268 2,042,513 1,615,590 0 -100.00%
NOSH 990,467 495,251 496,466 497,027 496,961 495,579 495,346 -0.73%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 1.57% 1.33% 5.89% 2.37% 6.20% 2.70% 3.74% -
ROE 9.17% 6.27% 21.96% 9.31% 21.70% 10.37% 0.00% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1,623.36 2,385.42 1,864.08 1,817.70 1,438.48 1,251.82 957.50 -0.55%
EPS 24.60 31.80 109.80 43.00 89.20 33.80 35.80 0.39%
DPS 10.00 20.00 40.00 40.00 30.00 20.00 0.00 -100.00%
NAPS 2.69 5.07 5.00 4.62 4.11 3.26 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 497,494
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1,618.48 1,189.16 931.55 909.40 719.58 624.47 477.42 -1.28%
EPS 24.60 15.85 54.87 21.51 44.62 16.86 17.85 -0.34%
DPS 9.97 9.97 19.99 20.01 15.01 9.98 0.00 -100.00%
NAPS 2.6819 2.5275 2.4987 2.3114 2.056 1.6262 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 - -
Price 3.98 3.50 3.22 2.67 1.84 1.75 0.00 -
P/RPS 0.25 0.15 0.17 0.15 0.13 0.14 0.00 -100.00%
P/EPS 16.13 11.01 2.93 6.21 2.06 5.18 0.00 -100.00%
EY 6.20 9.09 34.10 16.10 48.48 19.31 0.00 -100.00%
DY 2.51 5.71 12.42 14.98 16.30 11.43 0.00 -100.00%
P/NAPS 1.48 0.69 0.64 0.58 0.45 0.54 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 23/11/05 08/11/04 20/11/03 28/11/02 20/11/01 29/11/00 19/11/99 -
Price 3.88 3.58 3.42 2.70 2.06 1.60 0.00 -
P/RPS 0.24 0.15 0.18 0.15 0.14 0.13 0.00 -100.00%
P/EPS 15.72 11.26 3.11 6.28 2.31 4.73 0.00 -100.00%
EY 6.36 8.88 32.11 15.93 43.30 21.12 0.00 -100.00%
DY 2.58 5.59 11.70 14.81 14.56 12.50 0.00 -100.00%
P/NAPS 1.44 0.71 0.68 0.58 0.50 0.49 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