[PETRONM] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -140.69%
YoY- -149.64%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 9,336,444 7,307,265 4,706,488 2,113,365 8,269,287 6,064,651 3,825,124 80.98%
PBT 7,222 79,021 123,544 -11,635 34,150 45,282 44,569 -70.17%
Tax -159 -24,497 -38,299 3,607 -14,422 -13,585 -13,371 -94.74%
NP 7,063 54,524 85,245 -8,028 19,728 31,697 31,198 -62.75%
-
NP to SH 7,063 54,524 85,245 -8,028 19,728 31,697 31,198 -62.75%
-
Tax Rate 2.20% 31.00% 31.00% - 42.23% 30.00% 30.00% -
Total Cost 9,329,381 7,252,741 4,621,243 2,121,393 8,249,559 6,032,954 3,793,926 81.88%
-
Net Worth 638,386 680,200 712,173 636,888 651,294 650,452 269,395 77.46%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 32,598 - - - 32,429 - - -
Div Payout % 461.54% - - - 164.38% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 638,386 680,200 712,173 636,888 651,294 650,452 269,395 77.46%
NOSH 271,653 269,920 269,762 267,600 270,246 269,897 269,395 0.55%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.08% 0.75% 1.81% -0.38% 0.24% 0.52% 0.82% -
ROE 1.11% 8.02% 11.97% -1.26% 3.03% 4.87% 11.58% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3,436.89 2,707.19 1,744.68 789.75 3,059.90 2,247.02 1,419.89 79.98%
EPS 2.60 20.20 31.60 -3.00 7.30 11.70 11.60 -63.00%
DPS 12.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 2.35 2.52 2.64 2.38 2.41 2.41 1.00 76.48%
Adjusted Per Share Value based on latest NOSH - 267,600
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 3,457.94 2,706.39 1,743.14 782.73 3,062.70 2,246.17 1,416.71 80.98%
EPS 2.62 20.19 31.57 -2.97 7.31 11.74 11.55 -62.70%
DPS 12.07 0.00 0.00 0.00 12.01 0.00 0.00 -
NAPS 2.3644 2.5193 2.6377 2.3588 2.4122 2.4091 0.9978 77.46%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 2.99 3.60 2.35 2.49 2.50 2.66 2.50 -
P/RPS 0.09 0.13 0.13 0.32 0.08 0.12 0.18 -36.92%
P/EPS 115.00 17.82 7.44 -83.00 34.25 22.65 21.59 204.07%
EY 0.87 5.61 13.45 -1.20 2.92 4.42 4.63 -67.09%
DY 4.01 0.00 0.00 0.00 4.80 0.00 0.00 -
P/NAPS 1.27 1.43 0.89 1.05 1.04 1.10 2.50 -36.25%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 26/02/07 22/11/06 17/08/06 25/05/06 23/02/06 23/11/05 17/08/05 -
Price 3.20 3.50 2.34 2.45 2.52 2.60 2.46 -
P/RPS 0.09 0.13 0.13 0.31 0.08 0.12 0.17 -34.48%
P/EPS 123.08 17.33 7.41 -81.67 34.52 22.14 21.24 221.58%
EY 0.81 5.77 13.50 -1.22 2.90 4.52 4.71 -68.97%
DY 3.75 0.00 0.00 0.00 4.76 0.00 0.00 -
P/NAPS 1.36 1.39 0.89 1.03 1.05 1.08 2.46 -32.56%

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