[PETRONM] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -3752.12%
YoY- -171.1%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 7,650,248 7,203,452 6,198,140 5,960,804 5,889,582 5,884,736 4,774,443 36.97%
PBT 89,138 92,420 19,349 -64,260 1,846 69,356 87,185 1.48%
Tax -26,742 -27,728 -8,425 17,074 -554 -20,872 -30,170 -7.73%
NP 62,396 64,692 10,924 -47,185 1,292 48,484 57,015 6.20%
-
NP to SH 62,396 64,692 10,924 -47,185 1,292 48,484 57,015 6.20%
-
Tax Rate 30.00% 30.00% 43.54% - 30.01% 30.09% 34.60% -
Total Cost 7,587,852 7,138,760 6,187,216 6,007,989 5,888,290 5,836,252 4,717,428 37.32%
-
Net Worth 269,395 461,257 650,038 491,663 629,850 560,259 548,532 -37.77%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 32,233 - - - 32,425 -
Div Payout % - - 295.07% - - - 56.87% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 269,395 461,257 650,038 491,663 629,850 560,259 548,532 -37.77%
NOSH 269,395 269,740 268,611 270,145 322,999 269,355 270,213 -0.20%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 0.82% 0.90% 0.18% -0.79% 0.02% 0.82% 1.19% -
ROE 23.16% 14.03% 1.68% -9.60% 0.21% 8.65% 10.39% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2,839.78 2,670.51 2,307.48 2,206.52 1,823.40 2,184.75 1,766.92 37.24%
EPS 23.20 24.00 4.00 -17.47 0.40 18.00 21.10 6.53%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 12.00 -
NAPS 1.00 1.71 2.42 1.82 1.95 2.08 2.03 -37.65%
Adjusted Per Share Value based on latest NOSH - 270,939
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2,833.43 2,667.95 2,295.61 2,207.71 2,181.33 2,179.53 1,768.31 36.97%
EPS 23.11 23.96 4.05 -17.48 0.48 17.96 21.12 6.19%
DPS 0.00 0.00 11.94 0.00 0.00 0.00 12.01 -
NAPS 0.9978 1.7084 2.4076 1.821 2.3328 2.075 2.0316 -37.77%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.50 2.58 2.66 2.39 2.55 2.87 2.52 -
P/RPS 0.09 0.10 0.12 0.11 0.14 0.13 0.14 -25.53%
P/EPS 10.79 10.76 65.41 -13.68 637.50 15.94 11.94 -6.53%
EY 9.26 9.30 1.53 -7.31 0.16 6.27 8.37 6.97%
DY 0.00 0.00 4.51 0.00 0.00 0.00 4.76 -
P/NAPS 2.50 1.51 1.10 1.31 1.31 1.38 1.24 59.66%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 26/05/05 24/02/05 25/11/04 19/08/04 25/05/04 19/02/04 -
Price 2.46 2.68 2.69 2.72 2.56 2.76 2.50 -
P/RPS 0.09 0.10 0.12 0.12 0.14 0.13 0.14 -25.53%
P/EPS 10.62 11.17 66.14 -15.57 640.00 15.33 11.85 -7.05%
EY 9.42 8.95 1.51 -6.42 0.16 6.52 8.44 7.60%
DY 0.00 0.00 4.46 0.00 0.00 0.00 4.80 -
P/NAPS 2.46 1.57 1.11 1.49 1.31 1.33 1.23 58.80%

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