[PETRONM] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 1161.85%
YoY- 173.24%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 1,889,350 9,336,444 7,307,265 4,706,488 2,113,365 8,269,287 6,064,651 -54.07%
PBT 23,894 7,222 79,021 123,544 -11,635 34,150 45,282 -34.72%
Tax -7,168 -159 -24,497 -38,299 3,607 -14,422 -13,585 -34.72%
NP 16,726 7,063 54,524 85,245 -8,028 19,728 31,697 -34.72%
-
NP to SH 16,726 7,063 54,524 85,245 -8,028 19,728 31,697 -34.72%
-
Tax Rate 30.00% 2.20% 31.00% 31.00% - 42.23% 30.00% -
Total Cost 1,872,624 9,329,381 7,252,741 4,621,243 2,121,393 8,249,559 6,032,954 -54.18%
-
Net Worth 650,155 638,386 680,200 712,173 636,888 651,294 650,452 -0.03%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 32,598 - - - 32,429 - -
Div Payout % - 461.54% - - - 164.38% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 650,155 638,386 680,200 712,173 636,888 651,294 650,452 -0.03%
NOSH 269,774 271,653 269,920 269,762 267,600 270,246 269,897 -0.03%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 0.89% 0.08% 0.75% 1.81% -0.38% 0.24% 0.52% -
ROE 2.57% 1.11% 8.02% 11.97% -1.26% 3.03% 4.87% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 700.35 3,436.89 2,707.19 1,744.68 789.75 3,059.90 2,247.02 -54.06%
EPS 6.20 2.60 20.20 31.60 -3.00 7.30 11.70 -34.54%
DPS 0.00 12.00 0.00 0.00 0.00 12.00 0.00 -
NAPS 2.41 2.35 2.52 2.64 2.38 2.41 2.41 0.00%
Adjusted Per Share Value based on latest NOSH - 270,356
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 699.76 3,457.94 2,706.39 1,743.14 782.73 3,062.70 2,246.17 -54.07%
EPS 6.19 2.62 20.19 31.57 -2.97 7.31 11.74 -34.76%
DPS 0.00 12.07 0.00 0.00 0.00 12.01 0.00 -
NAPS 2.408 2.3644 2.5193 2.6377 2.3588 2.4122 2.4091 -0.03%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.98 2.99 3.60 2.35 2.49 2.50 2.66 -
P/RPS 0.43 0.09 0.13 0.13 0.32 0.08 0.12 134.34%
P/EPS 48.06 115.00 17.82 7.44 -83.00 34.25 22.65 65.19%
EY 2.08 0.87 5.61 13.45 -1.20 2.92 4.42 -39.52%
DY 0.00 4.01 0.00 0.00 0.00 4.80 0.00 -
P/NAPS 1.24 1.27 1.43 0.89 1.05 1.04 1.10 8.32%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 22/05/07 26/02/07 22/11/06 17/08/06 25/05/06 23/02/06 23/11/05 -
Price 3.16 3.20 3.50 2.34 2.45 2.52 2.60 -
P/RPS 0.45 0.09 0.13 0.13 0.31 0.08 0.12 141.56%
P/EPS 50.97 123.08 17.33 7.41 -81.67 34.52 22.14 74.43%
EY 1.96 0.81 5.77 13.50 -1.22 2.90 4.52 -42.73%
DY 0.00 3.75 0.00 0.00 0.00 4.76 0.00 -
P/NAPS 1.31 1.36 1.39 0.89 1.03 1.05 1.08 13.74%

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