[PETRONM] QoQ Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -3.55%
YoY- 4729.41%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 8,453,460 8,269,287 6,064,651 7,650,248 7,203,452 6,198,140 5,960,804 26.25%
PBT -46,540 34,150 45,282 89,138 92,420 19,349 -64,260 -19.36%
Tax 14,428 -14,422 -13,585 -26,742 -27,728 -8,425 17,074 -10.62%
NP -32,112 19,728 31,697 62,396 64,692 10,924 -47,185 -22.64%
-
NP to SH -32,112 19,728 31,697 62,396 64,692 10,924 -47,185 -22.64%
-
Tax Rate - 42.23% 30.00% 30.00% 30.00% 43.54% - -
Total Cost 8,485,572 8,249,559 6,032,954 7,587,852 7,138,760 6,187,216 6,007,989 25.90%
-
Net Worth 636,888 651,294 650,452 269,395 461,257 650,038 491,663 18.84%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 32,429 - - - 32,233 - -
Div Payout % - 164.38% - - - 295.07% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 636,888 651,294 650,452 269,395 461,257 650,038 491,663 18.84%
NOSH 267,600 270,246 269,897 269,395 269,740 268,611 270,145 -0.62%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -0.38% 0.24% 0.52% 0.82% 0.90% 0.18% -0.79% -
ROE -5.04% 3.03% 4.87% 23.16% 14.03% 1.68% -9.60% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3,158.99 3,059.90 2,247.02 2,839.78 2,670.51 2,307.48 2,206.52 27.05%
EPS -12.00 7.30 11.70 23.20 24.00 4.00 -17.47 -22.16%
DPS 0.00 12.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 2.38 2.41 2.41 1.00 1.71 2.42 1.82 19.60%
Adjusted Per Share Value based on latest NOSH - 270,931
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 3,130.91 3,062.70 2,246.17 2,833.43 2,667.95 2,295.61 2,207.71 26.25%
EPS -11.89 7.31 11.74 23.11 23.96 4.05 -17.48 -22.67%
DPS 0.00 12.01 0.00 0.00 0.00 11.94 0.00 -
NAPS 2.3588 2.4122 2.4091 0.9978 1.7084 2.4076 1.821 18.84%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 2.49 2.50 2.66 2.50 2.58 2.66 2.39 -
P/RPS 0.08 0.08 0.12 0.09 0.10 0.12 0.11 -19.14%
P/EPS -20.75 34.25 22.65 10.79 10.76 65.41 -13.68 32.04%
EY -4.82 2.92 4.42 9.26 9.30 1.53 -7.31 -24.26%
DY 0.00 4.80 0.00 0.00 0.00 4.51 0.00 -
P/NAPS 1.05 1.04 1.10 2.50 1.51 1.10 1.31 -13.72%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 23/02/06 23/11/05 17/08/05 26/05/05 24/02/05 25/11/04 -
Price 2.45 2.52 2.60 2.46 2.68 2.69 2.72 -
P/RPS 0.08 0.08 0.12 0.09 0.10 0.12 0.12 -23.70%
P/EPS -20.42 34.52 22.14 10.62 11.17 66.14 -15.57 19.83%
EY -4.90 2.90 4.52 9.42 8.95 1.51 -6.42 -16.49%
DY 0.00 4.76 0.00 0.00 0.00 4.46 0.00 -
P/NAPS 1.03 1.05 1.08 2.46 1.57 1.11 1.49 -21.83%

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