[PETDAG] QoQ Quarter Result on 2014-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 7,452,818 8,226,648 8,367,968 8,293,564 8,385,988 8,412,061 7,924,901 -4.00% QoQ % -9.41% -1.69% 0.90% -1.10% -0.31% 6.15% - Horiz. % 94.04% 103.81% 105.59% 104.65% 105.82% 106.15% 100.00%
PBT 11,739 223,629 250,787 223,137 193,784 315,647 273,041 -87.66% QoQ % -94.75% -10.83% 12.39% 15.15% -38.61% 15.60% - Horiz. % 4.30% 81.90% 91.85% 81.72% 70.97% 115.60% 100.00%
Tax -11,114 -61,721 -62,363 -65,944 -41,214 -86,709 -74,940 -71.88% QoQ % 81.99% 1.03% 5.43% -60.00% 52.47% -15.70% - Horiz. % 14.83% 82.36% 83.22% 88.00% 55.00% 115.70% 100.00%
NP 625 161,908 188,424 157,193 152,570 228,938 198,101 -97.83% QoQ % -99.61% -14.07% 19.87% 3.03% -33.36% 15.57% - Horiz. % 0.32% 81.73% 95.12% 79.35% 77.02% 115.57% 100.00%
NP to SH 445 160,399 185,649 155,079 151,321 226,209 197,127 -98.26% QoQ % -99.72% -13.60% 19.71% 2.48% -33.11% 14.75% - Horiz. % 0.23% 81.37% 94.18% 78.67% 76.76% 114.75% 100.00%
Tax Rate 94.68 % 27.60 % 24.87 % 29.55 % 21.27 % 27.47 % 27.45 % 127.77% QoQ % 243.04% 10.98% -15.84% 38.93% -22.57% 0.07% - Horiz. % 344.92% 100.55% 90.60% 107.65% 77.49% 100.07% 100.00%
Total Cost 7,452,193 8,064,740 8,179,544 8,136,371 8,233,418 8,183,123 7,726,800 -2.38% QoQ % -7.60% -1.40% 0.53% -1.18% 0.61% 5.91% - Horiz. % 96.45% 104.37% 105.86% 105.30% 106.56% 105.91% 100.00%
Net Worth 4,748,710 4,857,989 4,828,186 476,857,920 478,844,828 4,818,251 4,848,055 -1.37% QoQ % -2.25% 0.62% -98.99% -0.41% 9,838.14% -0.61% - Horiz. % 97.95% 100.20% 99.59% 9,836.07% 9,877.05% 99.39% 100.00%
Dividend 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 218,559 119,214 139,083 119,214 173,854 173,854 173,854 16.43% QoQ % 83.33% -14.29% 16.67% -31.43% 0.00% 0.00% - Horiz. % 125.71% 68.57% 80.00% 68.57% 100.00% 100.00% 100.00%
Div Payout % 49,114.58 % 74.32 % 74.92 % 76.87 % 114.89 % 76.86 % 88.19 % 6,591.54% QoQ % 65,985.28% -0.80% -2.54% -33.09% 49.48% -12.85% - Horiz. % 55,691.77% 84.27% 84.95% 87.16% 130.28% 87.15% 100.00%
Equity 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 4,748,710 4,857,989 4,828,186 476,857,920 478,844,828 4,818,251 4,848,055 -1.37% QoQ % -2.25% 0.62% -98.99% -0.41% 9,838.14% -0.61% - Horiz. % 97.95% 100.20% 99.59% 9,836.07% 9,877.05% 99.39% 100.00%
NOSH 993,454 993,454 993,454 993,454 993,454 993,454 993,454 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 0.01 % 1.97 % 2.25 % 1.90 % 1.82 % 2.72 % 2.50 % -97.45% QoQ % -99.49% -12.44% 18.42% 4.40% -33.09% 8.80% - Horiz. % 0.40% 78.80% 90.00% 76.00% 72.80% 108.80% 100.00%
ROE 0.01 % 3.30 % 3.85 % 0.03 % 0.03 % 4.69 % 4.07 % -98.16% QoQ % -99.70% -14.29% 12,733.33% 0.00% -99.36% 15.23% - Horiz. % 0.25% 81.08% 94.59% 0.74% 0.74% 115.23% 100.00%
Per Share 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 750.19 828.09 842.31 834.82 844.12 846.75 797.71 -4.00% QoQ % -9.41% -1.69% 0.90% -1.10% -0.31% 6.15% - Horiz. % 94.04% 103.81% 105.59% 104.65% 105.82% 106.15% 100.00%
EPS 0.04 16.10 18.70 15.60 15.20 22.80 19.80 -98.38% QoQ % -99.75% -13.90% 19.87% 2.63% -33.33% 15.15% - Horiz. % 0.20% 81.31% 94.44% 78.79% 76.77% 115.15% 100.00%
DPS 22.00 12.00 14.00 12.00 17.50 17.50 17.50 16.43% QoQ % 83.33% -14.29% 16.67% -31.43% 0.00% 0.00% - Horiz. % 125.71% 68.57% 80.00% 68.57% 100.00% 100.00% 100.00%
NAPS 4.7800 4.8900 4.8600 480.0000 482.0000 4.8500 4.8800 -1.37% QoQ % -2.25% 0.62% -98.99% -0.41% 9,838.14% -0.61% - Horiz. % 97.95% 100.20% 99.59% 9,836.07% 9,877.05% 99.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 993,454 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 750.19 828.09 842.31 834.82 844.12 846.75 797.71 -4.00% QoQ % -9.41% -1.69% 0.90% -1.10% -0.31% 6.15% - Horiz. % 94.04% 103.81% 105.59% 104.65% 105.82% 106.15% 100.00%
EPS 0.04 16.10 18.70 15.60 15.20 22.80 19.80 -98.38% QoQ % -99.75% -13.90% 19.87% 2.63% -33.33% 15.15% - Horiz. % 0.20% 81.31% 94.44% 78.79% 76.77% 115.15% 100.00%
DPS 22.00 12.00 14.00 12.00 17.50 17.50 17.50 16.43% QoQ % 83.33% -14.29% 16.67% -31.43% 0.00% 0.00% - Horiz. % 125.71% 68.57% 80.00% 68.57% 100.00% 100.00% 100.00%
NAPS 4.7800 4.8900 4.8600 480.0000 482.0000 4.8500 4.8800 -1.37% QoQ % -2.25% 0.62% -98.99% -0.41% 9,838.14% -0.61% - Horiz. % 97.95% 100.20% 99.59% 9,836.07% 9,877.05% 99.39% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 17.1200 20.0000 24.0400 30.7000 31.4400 29.0000 25.3000 -
P/RPS 2.28 2.42 2.85 3.68 3.72 3.42 3.17 -19.68% QoQ % -5.79% -15.09% -22.55% -1.08% 8.77% 7.89% - Horiz. % 71.92% 76.34% 89.91% 116.09% 117.35% 107.89% 100.00%
P/EPS 38,220.07 123.87 128.64 196.67 206.41 127.36 127.50 4,332.78% QoQ % 30,754.98% -3.71% -34.59% -4.72% 62.07% -0.11% - Horiz. % 29,976.53% 97.15% 100.89% 154.25% 161.89% 99.89% 100.00%
EY 0.00 0.81 0.78 0.51 0.48 0.79 0.78 - QoQ % 0.00% 3.85% 52.94% 6.25% -39.24% 1.28% - Horiz. % 0.00% 103.85% 100.00% 65.38% 61.54% 101.28% 100.00%
DY 1.29 0.60 0.58 0.39 0.56 0.60 0.69 51.59% QoQ % 115.00% 3.45% 48.72% -30.36% -6.67% -13.04% - Horiz. % 186.96% 86.96% 84.06% 56.52% 81.16% 86.96% 100.00%
P/NAPS 3.58 4.09 4.95 0.06 0.07 5.98 5.18 -21.78% QoQ % -12.47% -17.37% 8,150.00% -14.29% -98.83% 15.44% - Horiz. % 69.11% 78.96% 95.56% 1.16% 1.35% 115.44% 100.00%
Price Multiplier on Announcement Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 12/02/15 04/11/14 07/08/14 06/05/14 06/02/14 31/10/13 21/08/13 -
Price 17.0000 20.5000 20.0000 30.2400 30.5000 30.6000 27.7000 -
P/RPS 2.27 2.48 2.37 3.62 3.61 3.61 3.47 -24.58% QoQ % -8.47% 4.64% -34.53% 0.28% 0.00% 4.03% - Horiz. % 65.42% 71.47% 68.30% 104.32% 104.03% 104.03% 100.00%
P/EPS 37,952.18 126.97 107.02 193.72 200.24 134.39 139.60 4,054.00% QoQ % 29,790.67% 18.64% -44.76% -3.26% 49.00% -3.73% - Horiz. % 27,186.37% 90.95% 76.66% 138.77% 143.44% 96.27% 100.00%
EY 0.00 0.79 0.93 0.52 0.50 0.74 0.72 - QoQ % 0.00% -15.05% 78.85% 4.00% -32.43% 2.78% - Horiz. % 0.00% 109.72% 129.17% 72.22% 69.44% 102.78% 100.00%
DY 1.29 0.59 0.70 0.40 0.57 0.57 0.63 61.04% QoQ % 118.64% -15.71% 75.00% -29.82% 0.00% -9.52% - Horiz. % 204.76% 93.65% 111.11% 63.49% 90.48% 90.48% 100.00%
P/NAPS 3.56 4.19 4.12 0.06 0.06 6.31 5.68 -26.70% QoQ % -15.04% 1.70% 6,766.67% 0.00% -99.05% 11.09% - Horiz. % 62.68% 73.77% 72.54% 1.06% 1.06% 111.09% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Quarter 1 FY2014 Financial Results.pdf 
