[PETRONM] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 56.05%
YoY- -20.7%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 6,262,999 2,953,451 9,740,487 6,802,359 4,307,269 1,889,350 9,336,444 -23.38%
PBT 294,915 70,410 76,151 61,764 39,578 23,894 7,222 1088.52%
Tax -85,525 -20,419 -18,979 -18,529 -11,873 -7,168 -159 6539.38%
NP 209,390 49,991 57,172 43,235 27,705 16,726 7,063 859.86%
-
NP to SH 209,390 49,991 57,172 43,235 27,705 16,726 7,063 859.86%
-
Tax Rate 29.00% 29.00% 24.92% 30.00% 30.00% 30.00% 2.20% -
Total Cost 6,053,609 2,903,460 9,683,315 6,759,124 4,279,564 1,872,624 9,329,381 -25.06%
-
Net Worth 852,670 718,789 666,107 653,929 634,794 650,155 638,386 21.30%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 32,361 - - - 32,598 -
Div Payout % - - 56.60% - - - 461.54% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 852,670 718,789 666,107 653,929 634,794 650,155 638,386 21.30%
NOSH 269,832 270,221 269,679 270,218 268,980 269,774 271,653 -0.44%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 3.34% 1.69% 0.59% 0.64% 0.64% 0.89% 0.08% -
ROE 24.56% 6.95% 8.58% 6.61% 4.36% 2.57% 1.11% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2,321.07 1,092.97 3,611.88 2,517.35 1,601.33 700.35 3,436.89 -23.04%
EPS 77.60 18.50 21.20 16.00 10.30 6.20 2.60 864.17%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 12.00 -
NAPS 3.16 2.66 2.47 2.42 2.36 2.41 2.35 21.84%
Adjusted Per Share Value based on latest NOSH - 267,758
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 2,319.63 1,093.87 3,607.59 2,519.39 1,595.28 699.76 3,457.94 -23.38%
EPS 77.55 18.52 21.17 16.01 10.26 6.19 2.62 858.84%
DPS 0.00 0.00 11.99 0.00 0.00 0.00 12.07 -
NAPS 3.158 2.6622 2.4671 2.422 2.3511 2.408 2.3644 21.30%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 2.40 2.18 2.06 2.46 2.92 2.98 2.99 -
P/RPS 0.10 0.20 0.06 0.10 0.18 0.43 0.09 7.28%
P/EPS 3.09 11.78 9.72 15.38 28.35 48.06 115.00 -91.04%
EY 32.33 8.49 10.29 6.50 3.53 2.08 0.87 1016.04%
DY 0.00 0.00 5.83 0.00 0.00 0.00 4.01 -
P/NAPS 0.76 0.82 0.83 1.02 1.24 1.24 1.27 -29.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 20/08/08 26/05/08 20/02/08 21/11/07 22/08/07 22/05/07 26/02/07 -
Price 2.48 2.51 2.13 2.43 2.49 3.16 3.20 -
P/RPS 0.11 0.23 0.06 0.10 0.16 0.45 0.09 14.32%
P/EPS 3.20 13.57 10.05 15.19 24.17 50.97 123.08 -91.24%
EY 31.29 7.37 9.95 6.58 4.14 1.96 0.81 1045.28%
DY 0.00 0.00 5.63 0.00 0.00 0.00 3.75 -
P/NAPS 0.78 0.94 0.86 1.00 1.06 1.31 1.36 -30.99%

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