[PETRONM] QoQ Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -260.47%
YoY- -165.44%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 8,611,028 5,990,000 2,942,895 11,128,100 8,318,577 5,503,823 2,891,454 106.85%
PBT -20,858 -11,431 -9,326 -75,418 -24,747 -17,965 42,723 -
Tax 3,963 3,200 2,611 11,172 6,924 5,030 -11,963 -
NP -16,895 -8,231 -6,715 -64,246 -17,823 -12,935 30,760 -
-
NP to SH -16,895 -8,231 -6,715 -64,246 -17,823 -12,935 30,760 -
-
Tax Rate - - - - - - 28.00% -
Total Cost 8,627,923 5,998,231 2,949,610 11,192,346 8,336,400 5,516,758 2,860,694 108.60%
-
Net Worth 801,842 828,587 855,900 861,300 896,399 901,799 971,999 -12.03%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - 37,800 - - - -
Div Payout % - - - 0.00% - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 801,842 828,587 855,900 861,300 896,399 901,799 971,999 -12.03%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -0.20% -0.14% -0.23% -0.58% -0.21% -0.24% 1.06% -
ROE -2.11% -0.99% -0.78% -7.46% -1.99% -1.43% 3.16% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3,210.98 2,183.21 1,089.96 4,121.52 3,080.95 2,038.45 1,070.91 107.79%
EPS -6.30 -3.00 -2.50 -23.80 -6.60 -4.80 11.40 -
DPS 0.00 0.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 2.99 3.02 3.17 3.19 3.32 3.34 3.60 -11.63%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 3,210.98 2,183.21 1,089.96 4,121.52 3,080.95 2,038.45 1,070.91 107.79%
EPS -6.30 -3.00 -2.50 -23.80 -6.60 -4.80 11.40 -
DPS 0.00 0.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 2.99 3.02 3.17 3.19 3.32 3.34 3.60 -11.63%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 2.82 2.89 2.90 3.00 3.24 3.25 2.82 -
P/RPS 0.09 0.13 0.27 0.07 0.11 0.16 0.26 -50.66%
P/EPS -44.76 -96.33 -116.60 -12.61 -49.08 -67.84 24.75 -
EY -2.23 -1.04 -0.86 -7.93 -2.04 -1.47 4.04 -
DY 0.00 0.00 0.00 4.67 0.00 0.00 0.00 -
P/NAPS 0.94 0.96 0.91 0.94 0.98 0.97 0.78 13.23%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 22/08/14 22/05/14 20/02/14 20/11/13 30/08/13 31/05/13 -
Price 2.71 2.89 3.15 3.04 3.15 3.23 3.53 -
P/RPS 0.08 0.13 0.29 0.07 0.10 0.16 0.33 -61.08%
P/EPS -43.02 -96.33 -126.66 -12.78 -47.72 -67.42 30.99 -
EY -2.32 -1.04 -0.79 -7.83 -2.10 -1.48 3.23 -
DY 0.00 0.00 0.00 4.61 0.00 0.00 0.00 -
P/NAPS 0.91 0.96 0.99 0.95 0.95 0.97 0.98 -4.81%

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