[PETRONM] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
26-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -111.62%
YoY- -102.58%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 4,924,268 3,999,915 3,999,915 3,810,424 3,616,342 3,297,128 4,125,111 15.26%
PBT -77,696 -7,945 -6,418 -4,680 36,040 57,832 256,505 -
Tax 21,756 -658 -1,061 1,741 -10,742 -18,008 -74,024 -
NP -55,940 -8,603 -7,479 -2,938 25,298 39,824 182,481 -
-
NP to SH -55,940 -8,603 -7,479 -2,938 25,298 39,824 182,481 -
-
Tax Rate - - - - 29.81% 31.14% 28.86% -
Total Cost 4,980,208 4,008,518 4,007,394 3,813,362 3,591,044 3,257,304 3,942,630 20.61%
-
Net Worth 486,785 523,191 0 529,497 545,961 561,205 553,463 -9.78%
Dividend
31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - 26,968 26,710 - - - 26,998 -
Div Payout % - 0.00% 0.00% - - - 14.80% -
Equity
31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 486,785 523,191 0 529,497 545,961 561,205 553,463 -9.78%
NOSH 268,942 269,686 267,107 268,780 270,277 269,810 269,982 -0.30%
Ratio Analysis
31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin -1.14% -0.22% -0.19% -0.08% 0.70% 1.21% 4.42% -
ROE -11.49% -1.64% 0.00% -0.55% 4.63% 7.10% 32.97% -
Per Share
31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,830.98 1,483.17 1,497.49 1,417.67 1,338.01 1,222.02 1,527.92 15.62%
EPS -20.80 -3.19 -2.80 -1.09 9.36 14.76 67.59 -
DPS 0.00 10.00 10.00 0.00 0.00 0.00 10.00 -
NAPS 1.81 1.94 0.00 1.97 2.02 2.08 2.05 -9.50%
Adjusted Per Share Value based on latest NOSH - 270,054
31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 1,823.80 1,481.45 1,481.45 1,411.27 1,339.39 1,221.16 1,527.82 15.26%
EPS -20.72 -3.19 -2.77 -1.09 9.37 14.75 67.59 -
DPS 0.00 9.99 9.89 0.00 0.00 0.00 10.00 -
NAPS 1.8029 1.9377 0.00 1.9611 2.0221 2.0785 2.0499 -9.78%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 31/03/03 31/12/02 13/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.90 1.91 1.93 2.10 2.42 2.70 2.25 -
P/RPS 0.10 0.13 0.13 0.15 0.18 0.22 0.15 -27.76%
P/EPS -9.13 -59.87 -68.93 -192.07 25.85 18.29 3.33 -
EY -10.95 -1.67 -1.45 -0.52 3.87 5.47 30.04 -
DY 0.00 5.24 5.18 0.00 0.00 0.00 4.44 -
P/NAPS 1.05 0.98 0.00 1.07 1.20 1.30 1.10 -3.66%
Price Multiplier on Announcement Date
31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 22/05/03 26/02/03 - 26/11/02 27/08/02 23/05/02 27/02/02 -
Price 2.04 1.81 0.00 2.13 2.37 2.82 2.62 -
P/RPS 0.11 0.12 0.00 0.15 0.18 0.23 0.17 -29.47%
P/EPS -9.81 -56.74 0.00 -194.82 25.32 19.11 3.88 -
EY -10.20 -1.76 0.00 -0.51 3.95 5.23 25.80 -
DY 0.00 5.52 0.00 0.00 0.00 0.00 3.82 -
P/NAPS 1.13 0.93 0.00 1.08 1.17 1.36 1.28 -9.51%

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