[PETRONM] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -36.48%
YoY- -52.97%
View:
Show?
Annualized Quarter Result
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 3,999,915 3,999,915 3,810,424 3,616,342 3,297,128 4,125,111 4,094,238 -1.84%
PBT -7,945 -6,418 -4,680 36,040 57,832 256,505 162,673 -
Tax -658 -1,061 1,741 -10,742 -18,008 -74,024 -48,773 -96.79%
NP -8,603 -7,479 -2,938 25,298 39,824 182,481 113,900 -
-
NP to SH -8,603 -7,479 -2,938 25,298 39,824 182,481 113,900 -
-
Tax Rate - - - 29.81% 31.14% 28.86% 29.98% -
Total Cost 4,008,518 4,007,394 3,813,362 3,591,044 3,257,304 3,942,630 3,980,338 0.56%
-
Net Worth 523,191 0 529,497 545,961 561,205 553,463 456,284 11.54%
Dividend
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 26,968 26,710 - - - 26,998 - -
Div Payout % 0.00% 0.00% - - - 14.80% - -
Equity
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 523,191 0 529,497 545,961 561,205 553,463 456,284 11.54%
NOSH 269,686 267,107 268,780 270,277 269,810 269,982 269,990 -0.08%
Ratio Analysis
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -0.22% -0.19% -0.08% 0.70% 1.21% 4.42% 2.78% -
ROE -1.64% 0.00% -0.55% 4.63% 7.10% 32.97% 24.96% -
Per Share
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,483.17 1,497.49 1,417.67 1,338.01 1,222.02 1,527.92 1,516.44 -1.75%
EPS -3.19 -2.80 -1.09 9.36 14.76 67.59 42.19 -
DPS 10.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.94 0.00 1.97 2.02 2.08 2.05 1.69 11.64%
Adjusted Per Share Value based on latest NOSH - 269,300
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,481.45 1,481.45 1,411.27 1,339.39 1,221.16 1,527.82 1,516.38 -1.84%
EPS -3.19 -2.77 -1.09 9.37 14.75 67.59 42.19 -
DPS 9.99 9.89 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.9377 0.00 1.9611 2.0221 2.0785 2.0499 1.6899 11.54%
Price Multiplier on Financial Quarter End Date
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/12/02 13/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.91 1.93 2.10 2.42 2.70 2.25 1.58 -
P/RPS 0.13 0.13 0.15 0.18 0.22 0.15 0.10 23.31%
P/EPS -59.87 -68.93 -192.07 25.85 18.29 3.33 3.75 -
EY -1.67 -1.45 -0.52 3.87 5.47 30.04 26.70 -
DY 5.24 5.18 0.00 0.00 0.00 4.44 0.00 -
P/NAPS 0.98 0.00 1.07 1.20 1.30 1.10 0.93 4.27%
Price Multiplier on Announcement Date
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/02/03 - 26/11/02 27/08/02 23/05/02 27/02/02 21/11/01 -
Price 1.81 0.00 2.13 2.37 2.82 2.62 1.63 -
P/RPS 0.12 0.00 0.15 0.18 0.23 0.17 0.11 7.19%
P/EPS -56.74 0.00 -194.82 25.32 19.11 3.88 3.86 -
EY -1.76 0.00 -0.51 3.95 5.23 25.80 25.88 -
DY 5.52 0.00 0.00 0.00 0.00 3.82 0.00 -
P/NAPS 0.93 0.00 1.08 1.17 1.36 1.28 0.96 -2.50%

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