[PETRONM] QoQ TTM Result on 30-Sep-2004 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -1491.97%
YoY- -164.89%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 7,078,473 6,527,819 6,198,140 5,701,483 5,335,585 5,014,560 4,774,443 30.05%
PBT -8,797 -46,677 -52,443 -35,072 3,293 123,948 87,185 -
Tax 1,450 12,830 14,544 6,926 -5,061 -40,827 -30,170 -
NP -7,347 -33,847 -37,899 -28,146 -1,768 83,121 57,015 -
-
NP to SH -7,347 -33,847 -37,899 -28,146 -1,768 83,121 57,015 -
-
Tax Rate - - - - 153.69% 32.94% 34.60% -
Total Cost 7,085,820 6,561,666 6,236,039 5,729,629 5,337,353 4,931,439 4,717,428 31.18%
-
Net Worth 270,931 461,257 267,000 493,110 520,377 560,259 544,566 -37.23%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 270,931 461,257 267,000 493,110 520,377 560,259 544,566 -37.23%
NOSH 270,931 269,740 267,000 270,939 266,860 269,355 268,259 0.66%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.10% -0.52% -0.61% -0.49% -0.03% 1.66% 1.19% -
ROE -2.71% -7.34% -14.19% -5.71% -0.34% 14.84% 10.47% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2,612.64 2,420.03 2,321.40 2,104.34 1,999.39 1,861.69 1,779.79 29.19%
EPS -2.71 -12.55 -14.19 -10.39 -0.66 30.86 21.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.71 1.00 1.82 1.95 2.08 2.03 -37.65%
Adjusted Per Share Value based on latest NOSH - 270,939
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 2,621.66 2,417.71 2,295.61 2,111.66 1,976.14 1,857.24 1,768.31 30.05%
EPS -2.72 -12.54 -14.04 -10.42 -0.65 30.79 21.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0035 1.7084 0.9889 1.8263 1.9273 2.075 2.0169 -37.23%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 2.50 2.58 2.66 2.39 2.55 2.87 2.52 -
P/RPS 0.10 0.11 0.11 0.11 0.13 0.15 0.14 -20.11%
P/EPS -92.19 -20.56 -18.74 -23.01 -384.89 9.30 11.86 -
EY -1.08 -4.86 -5.34 -4.35 -0.26 10.75 8.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.51 2.66 1.31 1.31 1.38 1.24 59.66%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 26/05/05 24/02/05 25/11/04 19/08/04 25/05/04 19/02/04 -
Price 2.46 2.68 2.69 2.72 2.56 2.76 2.50 -
P/RPS 0.09 0.11 0.12 0.13 0.13 0.15 0.14 -25.53%
P/EPS -90.72 -21.36 -18.95 -26.18 -386.40 8.94 11.76 -
EY -1.10 -4.68 -5.28 -3.82 -0.26 11.18 8.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.46 1.57 2.69 1.49 1.31 1.33 1.23 58.80%

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