[PETDAG] YoY Annualized Quarter Result on 31-Mar-2003 [#4]

Announcement Date
26-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2003
Quarter
31-Mar-2003 [#4]
Profit Trend
QoQ- -39.15%
YoY- -67.57%
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 16,567,916 12,451,079 9,830,365 8,970,494 7,343,438 6,387,779 5,056,564 21.86%
PBT 724,670 330,120 555,189 230,715 656,071 552,586 212,742 22.65%
Tax -213,500 -119,389 -173,991 -81,614 -196,293 -162,997 -67,129 21.25%
NP 511,170 210,731 381,198 149,101 459,778 389,589 145,613 23.26%
-
NP to SH 504,722 210,731 381,198 149,101 459,778 389,589 145,613 23.00%
-
Tax Rate 29.46% 36.17% 31.34% 35.37% 29.92% 29.50% 31.55% -
Total Cost 16,056,746 12,240,348 9,449,167 8,821,393 6,883,660 5,998,190 4,910,951 21.81%
-
Net Worth 3,031,807 2,614,257 2,509,843 2,246,455 2,189,655 1,873,406 1,570,433 11.58%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 198,807 149,102 198,799 149,100 198,608 49,692 - -
Div Payout % 39.39% 70.75% 52.15% 100.00% 43.20% 12.76% - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 3,031,807 2,614,257 2,509,843 2,246,455 2,189,655 1,873,406 1,570,433 11.58%
NOSH 994,035 994,014 496,998 497,003 496,520 496,924 496,972 12.24%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 3.09% 1.69% 3.88% 1.66% 6.26% 6.10% 2.88% -
ROE 16.65% 8.06% 15.19% 6.64% 21.00% 20.80% 9.27% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,666.73 1,252.61 1,977.95 1,804.92 1,478.98 1,285.46 1,017.47 8.56%
EPS 50.80 21.20 76.70 30.00 92.60 78.40 29.30 9.60%
DPS 20.00 15.00 40.00 30.00 40.00 10.00 0.00 -
NAPS 3.05 2.63 5.05 4.52 4.41 3.77 3.16 -0.58%
Adjusted Per Share Value based on latest NOSH - 495,514
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 1,667.71 1,253.31 989.51 902.96 739.18 642.99 508.99 21.86%
EPS 50.80 21.21 38.37 15.01 46.28 39.22 14.66 23.00%
DPS 20.01 15.01 20.01 15.01 19.99 5.00 0.00 -
NAPS 3.0518 2.6315 2.5264 2.2613 2.2041 1.8858 1.5808 11.58%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.06 4.02 3.72 2.83 2.85 1.46 2.09 -
P/RPS 0.24 0.32 0.19 0.16 0.19 0.11 0.21 2.24%
P/EPS 8.00 18.96 4.85 9.43 3.08 1.86 7.13 1.93%
EY 12.51 5.27 20.62 10.60 32.49 53.70 14.02 -1.88%
DY 4.93 3.73 10.75 10.60 14.04 6.85 0.00 -
P/NAPS 1.33 1.53 0.74 0.63 0.65 0.39 0.66 12.38%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 31/05/05 24/05/04 26/05/03 23/05/02 23/05/01 17/05/00 -
Price 4.00 4.18 3.40 3.08 2.88 1.50 2.14 -
P/RPS 0.24 0.33 0.17 0.17 0.19 0.12 0.21 2.24%
P/EPS 7.88 19.72 4.43 10.27 3.11 1.91 7.30 1.28%
EY 12.69 5.07 22.56 9.74 32.15 52.27 13.69 -1.25%
DY 5.00 3.59 11.76 9.74 13.89 6.67 0.00 -
P/NAPS 1.31 1.59 0.67 0.68 0.65 0.40 0.68 11.54%

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