[PETRONM] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -550.24%
YoY- -240.47%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 CAGR
Revenue 4,774,443 4,724,750 4,767,298 4,924,268 3,999,915 3,999,915 3,810,424 19.73%
PBT 87,185 98,749 169,630 -77,696 -7,945 -6,418 -4,680 -
Tax -30,170 -32,386 -50,772 21,756 -658 -1,061 1,741 -
NP 57,015 66,362 118,858 -55,940 -8,603 -7,479 -2,938 -
-
NP to SH 57,015 66,362 118,858 -55,940 -8,603 -7,479 -2,938 -
-
Tax Rate 34.60% 32.80% 29.93% - - - - -
Total Cost 4,717,428 4,658,388 4,648,440 4,980,208 4,008,518 4,007,394 3,813,362 18.52%
-
Net Worth 548,532 535,590 542,964 486,785 523,191 0 529,497 2.86%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 CAGR
Div 32,425 - - - 26,968 26,710 - -
Div Payout % 56.87% - - - 0.00% 0.00% - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 CAGR
Net Worth 548,532 535,590 542,964 486,785 523,191 0 529,497 2.86%
NOSH 270,213 270,500 270,131 268,942 269,686 267,107 268,780 0.42%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 CAGR
NP Margin 1.19% 1.40% 2.49% -1.14% -0.22% -0.19% -0.08% -
ROE 10.39% 12.39% 21.89% -11.49% -1.64% 0.00% -0.55% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 CAGR
RPS 1,766.92 1,746.67 1,764.80 1,830.98 1,483.17 1,497.49 1,417.67 19.23%
EPS 21.10 24.53 44.00 -20.80 -3.19 -2.80 -1.09 -
DPS 12.00 0.00 0.00 0.00 10.00 10.00 0.00 -
NAPS 2.03 1.98 2.01 1.81 1.94 0.00 1.97 2.42%
Adjusted Per Share Value based on latest NOSH - 268,942
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 CAGR
RPS 1,768.31 1,749.91 1,765.67 1,823.80 1,481.45 1,481.45 1,411.27 19.73%
EPS 21.12 24.58 44.02 -20.72 -3.19 -2.77 -1.09 -
DPS 12.01 0.00 0.00 0.00 9.99 9.89 0.00 -
NAPS 2.0316 1.9837 2.011 1.8029 1.9377 0.00 1.9611 2.86%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 -
Price 2.52 2.36 2.06 1.90 1.91 1.93 2.10 -
P/RPS 0.14 0.14 0.12 0.10 0.13 0.13 0.15 -5.36%
P/EPS 11.94 9.62 4.68 -9.13 -59.87 -68.93 -192.07 -
EY 8.37 10.40 21.36 -10.95 -1.67 -1.45 -0.52 -
DY 4.76 0.00 0.00 0.00 5.24 5.18 0.00 -
P/NAPS 1.24 1.19 1.02 1.05 0.98 0.00 1.07 12.49%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 CAGR
Date 19/02/04 17/11/03 27/08/03 22/05/03 26/02/03 - 26/11/02 -
Price 2.50 2.43 2.23 2.04 1.81 0.00 2.13 -
P/RPS 0.14 0.14 0.13 0.11 0.12 0.00 0.15 -5.36%
P/EPS 11.85 9.90 5.07 -9.81 -56.74 0.00 -194.82 -
EY 8.44 10.10 19.73 -10.20 -1.76 0.00 -0.51 -
DY 4.80 0.00 0.00 0.00 5.52 0.00 0.00 -
P/NAPS 1.23 1.23 1.11 1.13 0.93 0.00 1.08 10.94%

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