[PETDAG] YoY Quarter Result on 31-Mar-2002 [#4]

Stock
[PETDAG] PETRONAS DAGANGAN BHD
Announcement Date
23-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2002
Quarter
31-Mar-2002 [#4]
Profit Trend
QoQ- -76.3%
YoY- -76.19%
Quarter Report
Latest QR
Upcoming QR
PETDAG's Result
PETDAG's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 3,268,309 2,643,317 2,332,093 1,918,570 1,552,189 1,367,127 19.03%
PBT -30,607 72,726 -35,873 66,797 264,593 32,819 -
Tax -12,127 -18,916 1,187 -21,175 -72,998 -8,768 6.69%
NP -42,734 53,810 -34,686 45,622 191,595 24,051 -
-
NP to SH -42,734 53,810 -34,686 45,622 191,595 24,051 -
-
Tax Rate - 26.01% - 31.70% 27.59% 26.72% -
Total Cost 3,311,043 2,589,507 2,366,779 1,872,948 1,360,594 1,343,076 19.76%
-
Net Worth 2,613,730 2,516,115 2,239,724 2,186,880 1,871,277 1,583,357 10.53%
Dividend
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div 99,381 99,648 49,551 123,972 74,454 50,106 14.67%
Div Payout % 0.00% 185.19% 0.00% 271.74% 38.86% 208.33% -
Equity
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,613,730 2,516,115 2,239,724 2,186,880 1,871,277 1,583,357 10.53%
NOSH 993,813 498,240 495,514 495,891 496,360 501,062 14.67%
Ratio Analysis
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -1.31% 2.04% -1.49% 2.38% 12.34% 1.76% -
ROE -1.63% 2.14% -1.55% 2.09% 10.24% 1.52% -
Per Share
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 328.87 530.53 470.64 386.89 312.71 272.85 3.80%
EPS -4.30 10.80 -7.00 9.20 38.60 4.80 -
DPS 10.00 20.00 10.00 25.00 15.00 10.00 0.00%
NAPS 2.63 5.05 4.52 4.41 3.77 3.16 -3.60%
Adjusted Per Share Value based on latest NOSH - 495,891
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 328.98 266.07 234.75 193.12 156.24 137.61 19.03%
EPS -4.30 5.42 -3.49 4.59 19.29 2.42 -
DPS 10.00 10.03 4.99 12.48 7.49 5.04 14.67%
NAPS 2.631 2.5327 2.2545 2.2013 1.8836 1.5938 10.53%
Price Multiplier on Financial Quarter End Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 4.02 3.72 2.83 2.85 1.46 2.09 -
P/RPS 1.22 0.70 0.60 0.74 0.47 0.77 9.63%
P/EPS -93.49 34.44 -40.43 30.98 3.78 43.54 -
EY -1.07 2.90 -2.47 3.23 26.44 2.30 -
DY 2.49 5.38 3.53 8.77 10.27 4.78 -12.22%
P/NAPS 1.53 0.74 0.63 0.65 0.39 0.66 18.30%
Price Multiplier on Announcement Date
31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/05/05 24/05/04 26/05/03 23/05/02 23/05/01 17/05/00 -
Price 4.18 3.40 3.08 2.88 1.50 2.14 -
P/RPS 1.27 0.64 0.65 0.74 0.48 0.78 10.23%
P/EPS -97.21 31.48 -44.00 31.30 3.89 44.58 -
EY -1.03 3.18 -2.27 3.19 25.73 2.24 -
DY 2.39 5.88 3.25 8.68 10.00 4.67 -12.53%
P/NAPS 1.59 0.67 0.68 0.65 0.40 0.68 18.50%

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