[PETRONM] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -44.17%
YoY- 2358.26%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 5,889,582 5,884,736 4,774,443 4,724,750 4,767,298 4,924,268 3,999,915 29.45%
PBT 1,846 69,356 87,185 98,749 169,630 -77,696 -7,945 -
Tax -554 -20,872 -30,170 -32,386 -50,772 21,756 -658 -10.84%
NP 1,292 48,484 57,015 66,362 118,858 -55,940 -8,603 -
-
NP to SH 1,292 48,484 57,015 66,362 118,858 -55,940 -8,603 -
-
Tax Rate 30.01% 30.09% 34.60% 32.80% 29.93% - - -
Total Cost 5,888,290 5,836,252 4,717,428 4,658,388 4,648,440 4,980,208 4,008,518 29.25%
-
Net Worth 629,850 560,259 548,532 535,590 542,964 486,785 523,191 13.17%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 32,425 - - - 26,968 -
Div Payout % - - 56.87% - - - 0.00% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 629,850 560,259 548,532 535,590 542,964 486,785 523,191 13.17%
NOSH 322,999 269,355 270,213 270,500 270,131 268,942 269,686 12.79%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 0.02% 0.82% 1.19% 1.40% 2.49% -1.14% -0.22% -
ROE 0.21% 8.65% 10.39% 12.39% 21.89% -11.49% -1.64% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 1,823.40 2,184.75 1,766.92 1,746.67 1,764.80 1,830.98 1,483.17 14.77%
EPS 0.40 18.00 21.10 24.53 44.00 -20.80 -3.19 -
DPS 0.00 0.00 12.00 0.00 0.00 0.00 10.00 -
NAPS 1.95 2.08 2.03 1.98 2.01 1.81 1.94 0.34%
Adjusted Per Share Value based on latest NOSH - 268,250
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 2,181.33 2,179.53 1,768.31 1,749.91 1,765.67 1,823.80 1,481.45 29.45%
EPS 0.48 17.96 21.12 24.58 44.02 -20.72 -3.19 -
DPS 0.00 0.00 12.01 0.00 0.00 0.00 9.99 -
NAPS 2.3328 2.075 2.0316 1.9837 2.011 1.8029 1.9377 13.18%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.55 2.87 2.52 2.36 2.06 1.90 1.91 -
P/RPS 0.14 0.13 0.14 0.14 0.12 0.10 0.13 5.06%
P/EPS 637.50 15.94 11.94 9.62 4.68 -9.13 -59.87 -
EY 0.16 6.27 8.37 10.40 21.36 -10.95 -1.67 -
DY 0.00 0.00 4.76 0.00 0.00 0.00 5.24 -
P/NAPS 1.31 1.38 1.24 1.19 1.02 1.05 0.98 21.36%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 25/05/04 19/02/04 17/11/03 27/08/03 22/05/03 26/02/03 -
Price 2.56 2.76 2.50 2.43 2.23 2.04 1.81 -
P/RPS 0.14 0.13 0.14 0.14 0.13 0.11 0.12 10.83%
P/EPS 640.00 15.33 11.85 9.90 5.07 -9.81 -56.74 -
EY 0.16 6.52 8.44 10.10 19.73 -10.20 -1.76 -
DY 0.00 0.00 4.80 0.00 0.00 0.00 5.52 -
P/NAPS 1.31 1.33 1.23 1.23 1.11 1.13 0.93 25.68%

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