[PETRONM] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 492.2%
YoY- 33.43%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 8,269,287 6,064,651 7,650,248 7,203,452 6,198,140 5,960,804 5,889,582 25.31%
PBT 34,150 45,282 89,138 92,420 19,349 -64,260 1,846 595.76%
Tax -14,422 -13,585 -26,742 -27,728 -8,425 17,074 -554 773.16%
NP 19,728 31,697 62,396 64,692 10,924 -47,185 1,292 512.43%
-
NP to SH 19,728 31,697 62,396 64,692 10,924 -47,185 1,292 512.43%
-
Tax Rate 42.23% 30.00% 30.00% 30.00% 43.54% - 30.01% -
Total Cost 8,249,559 6,032,954 7,587,852 7,138,760 6,187,216 6,007,989 5,888,290 25.12%
-
Net Worth 651,294 650,452 269,395 461,257 650,038 491,663 629,850 2.25%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 32,429 - - - 32,233 - - -
Div Payout % 164.38% - - - 295.07% - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 651,294 650,452 269,395 461,257 650,038 491,663 629,850 2.25%
NOSH 270,246 269,897 269,395 269,740 268,611 270,145 322,999 -11.17%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.24% 0.52% 0.82% 0.90% 0.18% -0.79% 0.02% -
ROE 3.03% 4.87% 23.16% 14.03% 1.68% -9.60% 0.21% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3,059.90 2,247.02 2,839.78 2,670.51 2,307.48 2,206.52 1,823.40 41.08%
EPS 7.30 11.70 23.20 24.00 4.00 -17.47 0.40 589.51%
DPS 12.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 2.41 2.41 1.00 1.71 2.42 1.82 1.95 15.12%
Adjusted Per Share Value based on latest NOSH - 269,740
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3,062.70 2,246.17 2,833.43 2,667.95 2,295.61 2,207.71 2,181.33 25.31%
EPS 7.31 11.74 23.11 23.96 4.05 -17.48 0.48 511.35%
DPS 12.01 0.00 0.00 0.00 11.94 0.00 0.00 -
NAPS 2.4122 2.4091 0.9978 1.7084 2.4076 1.821 2.3328 2.25%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.50 2.66 2.50 2.58 2.66 2.39 2.55 -
P/RPS 0.08 0.12 0.09 0.10 0.12 0.11 0.14 -31.06%
P/EPS 34.25 22.65 10.79 10.76 65.41 -13.68 637.50 -85.68%
EY 2.92 4.42 9.26 9.30 1.53 -7.31 0.16 589.51%
DY 4.80 0.00 0.00 0.00 4.51 0.00 0.00 -
P/NAPS 1.04 1.10 2.50 1.51 1.10 1.31 1.31 -14.22%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 23/11/05 17/08/05 26/05/05 24/02/05 25/11/04 19/08/04 -
Price 2.52 2.60 2.46 2.68 2.69 2.72 2.56 -
P/RPS 0.08 0.12 0.09 0.10 0.12 0.12 0.14 -31.06%
P/EPS 34.52 22.14 10.62 11.17 66.14 -15.57 640.00 -85.64%
EY 2.90 4.52 9.42 8.95 1.51 -6.42 0.16 586.37%
DY 4.76 0.00 0.00 0.00 4.46 0.00 0.00 -
P/NAPS 1.05 1.08 2.46 1.57 1.11 1.49 1.31 -13.67%

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