[PETRONM] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 213.54%
YoY- -72.1%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 CAGR
Revenue 5,014,560 4,774,443 4,678,720 4,653,963 4,551,028 4,306,144 3,997,542 19.07%
PBT 123,948 87,185 69,627 76,327 -49,442 -26,456 -7,563 -
Tax -40,827 -30,170 -26,254 -29,396 8,106 1,798 -740 2093.78%
NP 83,121 57,015 43,373 46,931 -41,336 -24,658 -8,303 -
-
NP to SH 83,121 57,015 43,373 46,931 -41,336 -24,658 -8,303 -
-
Tax Rate 32.94% 34.60% 37.71% 38.51% - - - -
Total Cost 4,931,439 4,717,428 4,635,347 4,607,032 4,592,364 4,330,802 4,005,845 17.35%
-
Net Worth 560,259 544,566 531,135 542,507 486,785 523,800 0 -
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 CAGR
Net Worth 560,259 544,566 531,135 542,507 486,785 523,800 0 -
NOSH 269,355 268,259 268,250 269,904 268,942 270,000 265,173 1.21%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 CAGR
NP Margin 1.66% 1.19% 0.93% 1.01% -0.91% -0.57% -0.21% -
ROE 14.84% 10.47% 8.17% 8.65% -8.49% -4.71% 0.00% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 CAGR
RPS 1,861.69 1,779.79 1,744.16 1,724.30 1,692.19 1,594.87 1,507.52 17.64%
EPS 30.86 21.25 16.17 17.39 -15.37 -9.13 -3.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 2.03 1.98 2.01 1.81 1.94 0.00 -
Adjusted Per Share Value based on latest NOSH - 269,904
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 CAGR
RPS 1,857.24 1,768.31 1,732.86 1,723.69 1,685.57 1,594.87 1,480.57 19.06%
EPS 30.79 21.12 16.06 17.38 -15.31 -9.13 -3.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.075 2.0169 1.9672 2.0093 1.8029 1.94 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 -
Price 2.87 2.52 2.36 2.06 1.90 1.91 1.93 -
P/RPS 0.15 0.14 0.14 0.12 0.11 0.12 0.13 11.64%
P/EPS 9.30 11.86 14.60 11.85 -12.36 -20.91 -61.64 -
EY 10.75 8.43 6.85 8.44 -8.09 -4.78 -1.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.24 1.19 1.02 1.05 0.98 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 CAGR
Date 25/05/04 19/02/04 17/11/03 - - - - -
Price 2.76 2.50 2.43 0.00 0.00 0.00 0.00 -
P/RPS 0.15 0.14 0.14 0.00 0.00 0.00 0.00 -
P/EPS 8.94 11.76 15.03 0.00 0.00 0.00 0.00 -
EY 11.18 8.50 6.65 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.23 1.23 0.00 0.00 0.00 0.00 -

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