[PETRONM] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 497.26%
YoY- 203.7%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 9,150,650 8,581,789 8,269,287 7,792,188 7,078,473 6,527,819 6,198,140 29.74%
PBT 113,125 -590 34,150 41,034 -8,797 -46,677 -52,443 -
Tax -39,350 -3,883 -14,422 -11,847 1,450 12,830 14,544 -
NP 73,775 -4,473 19,728 29,187 -7,347 -33,847 -37,899 -
-
NP to SH 73,775 -4,473 19,728 29,187 -7,347 -33,847 -37,899 -
-
Tax Rate 34.78% - 42.23% 28.87% - - - -
Total Cost 9,076,875 8,586,262 8,249,559 7,763,001 7,085,820 6,561,666 6,236,039 28.52%
-
Net Worth 713,741 636,888 654,013 394,566 270,931 461,257 267,000 92.96%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 713,741 636,888 654,013 394,566 270,931 461,257 267,000 92.96%
NOSH 270,356 267,600 271,374 270,251 270,931 269,740 267,000 0.83%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.81% -0.05% 0.24% 0.37% -0.10% -0.52% -0.61% -
ROE 10.34% -0.70% 3.02% 7.40% -2.71% -7.34% -14.19% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3,384.66 3,206.95 3,047.18 2,883.31 2,612.64 2,420.03 2,321.40 28.66%
EPS 27.29 -1.67 7.27 10.80 -2.71 -12.55 -14.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 2.38 2.41 1.46 1.00 1.71 1.00 91.35%
Adjusted Per Share Value based on latest NOSH - 270,251
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3,389.13 3,178.44 3,062.70 2,886.00 2,621.66 2,417.71 2,295.61 29.74%
EPS 27.32 -1.66 7.31 10.81 -2.72 -12.54 -14.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6435 2.3588 2.4223 1.4614 1.0035 1.7084 0.9889 92.95%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.35 2.49 2.50 2.66 2.50 2.58 2.66 -
P/RPS 0.07 0.08 0.08 0.09 0.10 0.11 0.11 -26.07%
P/EPS 8.61 -148.97 34.39 24.63 -92.19 -20.56 -18.74 -
EY 11.61 -0.67 2.91 4.06 -1.08 -4.86 -5.34 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.05 1.04 1.82 2.50 1.51 2.66 -51.90%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 25/05/06 23/02/06 23/11/05 17/08/05 26/05/05 24/02/05 -
Price 2.34 2.45 2.52 2.60 2.46 2.68 2.69 -
P/RPS 0.07 0.08 0.08 0.09 0.09 0.11 0.12 -30.25%
P/EPS 8.58 -146.57 34.66 24.07 -90.72 -21.36 -18.95 -
EY 11.66 -0.68 2.88 4.15 -1.10 -4.68 -5.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.03 1.05 1.78 2.46 1.57 2.69 -52.26%

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