[PETRONM] QoQ Annualized Quarter Result on 13-Dec-2002 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
13-Dec-2002 [#4]
Profit Trend
QoQ- -154.5%
YoY- -104.1%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 4,767,298 4,924,268 3,999,915 3,999,915 3,810,424 3,616,342 3,297,128 34.33%
PBT 169,630 -77,696 -7,945 -6,418 -4,680 36,040 57,832 136.63%
Tax -50,772 21,756 -658 -1,061 1,741 -10,742 -18,008 129.25%
NP 118,858 -55,940 -8,603 -7,479 -2,938 25,298 39,824 139.94%
-
NP to SH 118,858 -55,940 -8,603 -7,479 -2,938 25,298 39,824 139.94%
-
Tax Rate 29.93% - - - - 29.81% 31.14% -
Total Cost 4,648,440 4,980,208 4,008,518 4,007,394 3,813,362 3,591,044 3,257,304 32.93%
-
Net Worth 542,964 486,785 523,191 0 529,497 545,961 561,205 -2.61%
Dividend
30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - 26,968 26,710 - - - -
Div Payout % - - 0.00% 0.00% - - - -
Equity
30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 542,964 486,785 523,191 0 529,497 545,961 561,205 -2.61%
NOSH 270,131 268,942 269,686 267,107 268,780 270,277 269,810 0.09%
Ratio Analysis
30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.49% -1.14% -0.22% -0.19% -0.08% 0.70% 1.21% -
ROE 21.89% -11.49% -1.64% 0.00% -0.55% 4.63% 7.10% -
Per Share
30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,764.80 1,830.98 1,483.17 1,497.49 1,417.67 1,338.01 1,222.02 34.20%
EPS 44.00 -20.80 -3.19 -2.80 -1.09 9.36 14.76 139.71%
DPS 0.00 0.00 10.00 10.00 0.00 0.00 0.00 -
NAPS 2.01 1.81 1.94 0.00 1.97 2.02 2.08 -2.70%
Adjusted Per Share Value based on latest NOSH - 265,173
30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,765.67 1,823.80 1,481.45 1,481.45 1,411.27 1,339.39 1,221.16 34.33%
EPS 44.02 -20.72 -3.19 -2.77 -1.09 9.37 14.75 139.93%
DPS 0.00 0.00 9.99 9.89 0.00 0.00 0.00 -
NAPS 2.011 1.8029 1.9377 0.00 1.9611 2.0221 2.0785 -2.60%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.06 1.90 1.91 1.93 2.10 2.42 2.70 -
P/RPS 0.12 0.10 0.13 0.13 0.15 0.18 0.22 -38.44%
P/EPS 4.68 -9.13 -59.87 -68.93 -192.07 25.85 18.29 -66.41%
EY 21.36 -10.95 -1.67 -1.45 -0.52 3.87 5.47 197.54%
DY 0.00 0.00 5.24 5.18 0.00 0.00 0.00 -
P/NAPS 1.02 1.05 0.98 0.00 1.07 1.20 1.30 -17.64%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/08/03 22/05/03 26/02/03 - 26/11/02 27/08/02 23/05/02 -
Price 2.23 2.04 1.81 0.00 2.13 2.37 2.82 -
P/RPS 0.13 0.11 0.12 0.00 0.15 0.18 0.23 -36.66%
P/EPS 5.07 -9.81 -56.74 0.00 -194.82 25.32 19.11 -65.42%
EY 19.73 -10.20 -1.76 0.00 -0.51 3.95 5.23 189.43%
DY 0.00 0.00 5.52 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.13 0.93 0.00 1.08 1.17 1.36 -15.00%

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