[PETRONM] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
20-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 8.14%
YoY- -119.19%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 11,980,000 11,771,580 11,128,100 11,091,436 11,007,646 11,565,816 11,503,558 2.75%
PBT -22,862 -37,304 -75,418 -32,996 -35,930 170,892 135,986 -
Tax 6,400 10,444 11,172 9,232 10,060 -47,852 -37,815 -
NP -16,462 -26,860 -64,246 -23,764 -25,870 123,040 98,171 -
-
NP to SH -16,462 -26,860 -64,246 -23,764 -25,870 123,040 98,171 -
-
Tax Rate - - - - - 28.00% 27.81% -
Total Cost 11,996,462 11,798,440 11,192,346 11,115,200 11,033,516 11,442,776 11,405,387 3.43%
-
Net Worth 828,587 855,900 861,300 896,399 901,799 971,999 954,739 -9.03%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 37,800 - - - 37,758 -
Div Payout % - - 0.00% - - - 38.46% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 828,587 855,900 861,300 896,399 901,799 971,999 954,739 -9.03%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -0.14% -0.23% -0.58% -0.21% -0.24% 1.06% 0.85% -
ROE -1.99% -3.14% -7.46% -2.65% -2.87% 12.66% 10.28% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4,366.42 4,359.84 4,121.52 4,107.94 4,076.91 4,283.64 4,265.31 1.57%
EPS -6.00 -10.00 -23.80 -8.80 -9.60 45.60 36.40 -
DPS 0.00 0.00 14.00 0.00 0.00 0.00 14.00 -
NAPS 3.02 3.17 3.19 3.32 3.34 3.60 3.54 -10.07%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4,366.42 4,359.84 4,121.52 4,107.94 4,076.91 4,283.64 4,265.31 1.57%
EPS -6.00 -10.00 -23.80 -8.80 -9.60 45.60 36.40 -
DPS 0.00 0.00 14.00 0.00 0.00 0.00 14.00 -
NAPS 3.02 3.17 3.19 3.32 3.34 3.60 3.54 -10.07%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 2.89 2.90 3.00 3.24 3.25 2.82 2.88 -
P/RPS 0.07 0.07 0.07 0.08 0.08 0.07 0.07 0.00%
P/EPS -48.17 -29.15 -12.61 -36.81 -33.92 6.19 7.90 -
EY -2.08 -3.43 -7.93 -2.72 -2.95 16.16 12.66 -
DY 0.00 0.00 4.67 0.00 0.00 0.00 4.86 -
P/NAPS 0.96 0.91 0.94 0.98 0.97 0.78 0.83 10.21%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 22/08/14 22/05/14 20/02/14 20/11/13 30/08/13 31/05/13 14/02/13 -
Price 2.89 3.15 3.04 3.15 3.23 3.53 2.80 -
P/RPS 0.07 0.07 0.07 0.08 0.08 0.08 0.07 0.00%
P/EPS -48.17 -31.66 -12.78 -35.79 -33.71 7.75 7.68 -
EY -2.08 -3.16 -7.83 -2.79 -2.97 12.91 13.03 -
DY 0.00 0.00 4.61 0.00 0.00 0.00 5.00 -
P/NAPS 0.96 0.99 0.95 0.95 0.97 0.98 0.80 12.96%

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