[PETRONM] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 67.35%
YoY- 186.67%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,727,537 1,525,812 1,473,607 1,471,184 1,230,880 1,159,914 1,152,582 30.80%
PBT -4,248 -49,118 -16,416 17,339 13,123 -10,753 104,239 -
Tax 1,738 13,083 4,941 -5,218 -5,880 1,096 -30,825 -
NP -2,510 -36,035 -11,475 12,121 7,243 -9,657 73,414 -
-
NP to SH -2,510 -36,035 -11,475 12,121 7,243 -9,657 73,414 -
-
Tax Rate - - - 30.09% 44.81% - 29.57% -
Total Cost 1,730,047 1,561,847 1,485,082 1,459,063 1,223,637 1,169,571 1,079,168 36.78%
-
Net Worth 267,000 493,110 520,377 560,259 544,566 531,135 542,507 -37.53%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 267,000 493,110 520,377 560,259 544,566 531,135 542,507 -37.53%
NOSH 267,000 270,939 266,860 269,355 268,259 268,250 269,904 -0.71%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -0.15% -2.36% -0.78% 0.82% 0.59% -0.83% 6.37% -
ROE -0.94% -7.31% -2.21% 2.16% 1.33% -1.82% 13.53% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 647.02 563.16 552.20 546.19 458.84 432.40 427.03 31.75%
EPS -0.90 -13.30 -4.30 4.50 2.70 -3.60 27.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.82 1.95 2.08 2.03 1.98 2.01 -37.08%
Adjusted Per Share Value based on latest NOSH - 269,355
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 639.83 565.12 545.78 544.88 455.88 429.60 426.88 30.80%
EPS -0.93 -13.35 -4.25 4.49 2.68 -3.58 27.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9889 1.8263 1.9273 2.075 2.0169 1.9672 2.0093 -37.53%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 2.66 2.39 2.55 2.87 2.52 2.36 2.06 -
P/RPS 0.41 0.42 0.46 0.53 0.55 0.55 0.48 -9.93%
P/EPS -282.96 -17.97 -59.30 63.78 93.33 -65.56 7.57 -
EY -0.35 -5.56 -1.69 1.57 1.07 -1.53 13.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.66 1.31 1.31 1.38 1.24 1.19 1.02 88.91%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 25/11/04 19/08/04 25/05/04 19/02/04 17/11/03 27/08/03 -
Price 2.69 2.72 2.56 2.76 2.50 2.43 2.23 -
P/RPS 0.42 0.48 0.46 0.51 0.54 0.56 0.52 -13.21%
P/EPS -286.15 -20.45 -59.53 61.33 92.59 -67.50 8.20 -
EY -0.35 -4.89 -1.68 1.63 1.08 -1.48 12.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.69 1.49 1.31 1.33 1.23 1.23 1.11 79.93%

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