[PETDAG] YoY Cumulative Quarter Result on 30-Jun-2003 [#1]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
21-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2004
Quarter
30-Jun-2003 [#1]
Profit Trend
QoQ- 48.18%
YoY- 1442.08%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 4,739,063 3,880,089 2,831,887 2,180,041 2,284,455 1,719,335 1,391,470 22.64%
PBT 229,885 194,208 80,812 313,216 24,268 108,446 133,209 9.51%
Tax -71,432 -53,581 -29,771 -92,282 -9,941 -27,508 -40,046 10.12%
NP 158,453 140,627 51,041 220,934 14,327 80,938 93,163 9.25%
-
NP to SH 157,522 139,010 51,041 220,934 14,327 80,938 93,163 9.14%
-
Tax Rate 31.07% 27.59% 36.84% 29.46% 40.96% 25.37% 30.06% -
Total Cost 4,580,610 3,739,462 2,780,846 1,959,107 2,270,128 1,638,397 1,298,307 23.37%
-
Net Worth 3,170,254 2,756,506 2,557,005 2,462,545 2,277,498 1,951,450 1,660,085 11.37%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 3,170,254 2,756,506 2,557,005 2,462,545 2,277,498 1,951,450 1,660,085 11.37%
NOSH 990,704 995,128 495,543 496,480 494,034 496,552 495,547 12.23%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.34% 3.62% 1.80% 10.13% 0.63% 4.71% 6.70% -
ROE 4.97% 5.04% 2.00% 8.97% 0.63% 4.15% 5.61% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 478.35 389.91 571.47 439.10 462.41 346.25 280.79 9.28%
EPS 15.90 14.00 10.30 44.50 2.90 16.30 18.80 -2.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.20 2.77 5.16 4.96 4.61 3.93 3.35 -0.76%
Adjusted Per Share Value based on latest NOSH - 496,480
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 476.54 390.17 284.77 219.22 229.72 172.89 139.92 22.64%
EPS 15.84 13.98 5.13 22.22 1.44 8.14 9.37 9.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.1879 2.7719 2.5712 2.4763 2.2902 1.9623 1.6693 11.37%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 4.08 4.16 3.40 3.08 2.85 1.89 2.02 -
P/RPS 0.85 1.07 0.59 0.70 0.62 0.55 0.72 2.80%
P/EPS 25.66 29.78 33.01 6.92 98.28 11.60 10.74 15.61%
EY 3.90 3.36 3.03 14.45 1.02 8.62 9.31 -13.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.50 0.66 0.62 0.62 0.48 0.60 13.45%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 29/08/06 30/08/05 26/08/04 21/08/03 20/08/02 21/08/01 30/08/00 -
Price 4.12 3.74 3.50 3.33 2.92 2.04 1.93 -
P/RPS 0.86 0.96 0.61 0.76 0.63 0.59 0.69 3.73%
P/EPS 25.91 26.77 33.98 7.48 100.69 12.52 10.27 16.66%
EY 3.86 3.74 2.94 13.36 0.99 7.99 9.74 -14.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.35 0.68 0.67 0.63 0.52 0.58 14.24%

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