[PETRONM] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 213.83%
YoY- 325.98%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 2,612,369 2,891,454 2,979,524 2,903,923 2,847,949 2,751,732 2,750,213 -3.37%
PBT -60,688 42,723 12,463 113,489 -104,346 114,582 38,398 -
Tax 16,993 -11,963 -7,029 -27,947 29,197 -32,086 -3,824 -
NP -43,695 30,760 5,434 85,542 -75,149 82,496 34,574 -
-
NP to SH -43,695 30,760 5,434 85,542 -75,149 82,496 34,574 -
-
Tax Rate - 28.00% 56.40% 24.63% - 28.00% 9.96% -
Total Cost 2,656,064 2,860,694 2,974,090 2,818,381 2,923,098 2,669,236 2,715,639 -1.46%
-
Net Worth 901,799 971,999 961,817 945,121 861,667 963,141 888,814 0.97%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 901,799 971,999 961,817 945,121 861,667 963,141 888,814 0.97%
NOSH 270,000 270,000 270,000 270,034 270,115 269,787 270,156 -0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin -1.67% 1.06% 0.18% 2.95% -2.64% 3.00% 1.26% -
ROE -4.85% 3.16% 0.56% 9.05% -8.72% 8.57% 3.89% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 967.54 1,070.91 1,096.62 1,075.39 1,054.35 1,019.96 1,018.01 -3.33%
EPS -16.20 11.40 2.00 31.70 -27.80 30.60 12.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.60 3.54 3.50 3.19 3.57 3.29 1.01%
Adjusted Per Share Value based on latest NOSH - 270,034
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 967.54 1,070.91 1,096.62 1,075.53 1,054.80 1,019.16 1,018.60 -3.37%
EPS -16.20 11.40 2.00 31.68 -27.83 30.55 12.81 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.60 3.54 3.5004 3.1914 3.5672 3.2919 0.97%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 3.25 2.82 2.88 2.74 3.31 3.56 3.54 -
P/RPS 0.34 0.26 0.26 0.25 0.31 0.35 0.35 -1.91%
P/EPS -20.08 24.75 142.74 8.65 -11.90 11.64 27.66 -
EY -4.98 4.04 0.70 11.56 -8.41 8.59 3.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.78 0.83 0.78 1.04 1.00 1.08 -6.91%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 14/02/13 30/11/12 29/08/12 31/05/12 20/02/12 -
Price 3.23 3.53 2.80 2.80 2.90 3.37 3.76 -
P/RPS 0.33 0.33 0.26 0.26 0.28 0.33 0.37 -7.35%
P/EPS -19.96 30.99 138.77 8.84 -10.42 11.02 29.38 -
EY -5.01 3.23 0.72 11.31 -9.59 9.07 3.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.98 0.80 0.80 0.91 0.94 1.14 -10.21%

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