[PETRONM] QoQ TTM Result on 30-Sep-2020 [#3]

Announcement Date
19-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- 70.57%
YoY- -121.5%
Quarter Report
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 7,226,344 6,222,269 6,461,691 7,863,437 8,951,189 10,949,561 11,456,829 -26.47%
PBT 384,870 236,497 -22,071 -42,304 -118,690 49,582 239,346 37.29%
Tax -100,199 -63,127 8,756 15,938 29,108 -13,661 -62,220 37.43%
NP 284,671 173,370 -13,315 -26,366 -89,582 35,921 177,126 37.24%
-
NP to SH 284,671 173,370 -13,315 -26,366 -89,582 35,921 177,126 37.24%
-
Tax Rate 26.03% 26.69% - - - 27.55% 26.00% -
Total Cost 6,941,673 6,048,899 6,475,006 7,889,803 9,040,771 10,913,640 11,279,703 -27.67%
-
Net Worth 1,873,097 1,844,585 1,741,607 1,698,219 1,600,587 1,702,268 1,785,968 3.22%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - - 32,400 32,400 32,400 32,400 -
Div Payout % - - - 0.00% 0.00% 90.20% 18.29% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,873,097 1,844,585 1,741,607 1,698,219 1,600,587 1,702,268 1,785,968 3.22%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.94% 2.79% -0.21% -0.34% -1.00% 0.33% 1.55% -
ROE 15.20% 9.40% -0.76% -1.55% -5.60% 2.11% 9.92% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 2,676.42 2,304.54 2,393.22 2,912.38 3,315.26 4,055.39 4,243.27 -26.47%
EPS 105.43 64.21 -4.93 -9.77 -33.18 13.30 65.60 37.24%
DPS 0.00 0.00 0.00 12.00 12.00 12.00 12.00 -
NAPS 6.9374 6.8318 6.4504 6.2897 5.9281 6.3047 6.6147 3.22%
Adjusted Per Share Value based on latest NOSH - 270,000
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 2,676.42 2,304.54 2,393.22 2,912.38 3,315.26 4,055.39 4,243.27 -26.47%
EPS 105.43 64.21 -4.93 -9.77 -33.18 13.30 65.60 37.24%
DPS 0.00 0.00 0.00 12.00 12.00 12.00 12.00 -
NAPS 6.9374 6.8318 6.4504 6.2897 5.9281 6.3047 6.6147 3.22%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 4.30 4.60 5.25 3.25 4.00 3.08 5.02 -
P/RPS 0.16 0.20 0.22 0.11 0.12 0.08 0.12 21.16%
P/EPS 4.08 7.16 -106.46 -33.28 -12.06 23.15 7.65 -34.25%
EY 24.52 13.96 -0.94 -3.00 -8.29 4.32 13.07 52.17%
DY 0.00 0.00 0.00 3.69 3.00 3.90 2.39 -
P/NAPS 0.62 0.67 0.81 0.52 0.67 0.49 0.76 -12.70%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 27/05/21 23/02/21 19/11/20 26/08/20 21/05/20 27/02/20 -
Price 4.29 4.53 5.10 3.46 3.55 4.62 4.80 -
P/RPS 0.16 0.20 0.21 0.12 0.11 0.11 0.11 28.40%
P/EPS 4.07 7.05 -103.42 -35.43 -10.70 34.73 7.32 -32.40%
EY 24.58 14.17 -0.97 -2.82 -9.35 2.88 13.67 47.92%
DY 0.00 0.00 0.00 3.47 3.38 2.60 2.50 -
P/NAPS 0.62 0.66 0.79 0.55 0.60 0.73 0.73 -10.32%

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