[PETRONM] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -196.98%
YoY- -113.51%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 CAGR
Revenue 4,678,720 4,653,963 4,551,028 4,306,144 3,997,542 3,919,573 3,918,489 15.21%
PBT 69,627 76,327 -49,442 -26,456 -7,563 130,990 236,722 -62.37%
Tax -26,254 -29,396 8,106 1,798 -740 -36,138 -68,489 -53.50%
NP 43,373 46,931 -41,336 -24,658 -8,303 94,852 168,233 -66.12%
-
NP to SH 43,373 46,931 -41,336 -24,658 -8,303 94,852 168,233 -66.12%
-
Tax Rate 37.71% 38.51% - - - 27.59% 28.93% -
Total Cost 4,635,347 4,607,032 4,592,364 4,330,802 4,005,845 3,824,721 3,750,256 18.43%
-
Net Worth 531,135 542,507 486,785 523,800 0 532,007 543,985 -1.89%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 CAGR
Net Worth 531,135 542,507 486,785 523,800 0 532,007 543,985 -1.89%
NOSH 268,250 269,904 268,942 270,000 265,173 270,054 269,300 -0.31%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 CAGR
NP Margin 0.93% 1.01% -0.91% -0.57% -0.21% 2.42% 4.29% -
ROE 8.17% 8.65% -8.49% -4.71% 0.00% 17.83% 30.93% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 CAGR
RPS 1,744.16 1,724.30 1,692.19 1,594.87 1,507.52 1,451.40 1,455.06 15.57%
EPS 16.17 17.39 -15.37 -9.13 -3.13 35.12 62.47 -66.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 2.01 1.81 1.94 0.00 1.97 2.02 -1.58%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 CAGR
RPS 1,732.86 1,723.69 1,685.57 1,594.87 1,480.57 1,451.69 1,451.29 15.21%
EPS 16.06 17.38 -15.31 -9.13 -3.08 35.13 62.31 -66.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9672 2.0093 1.8029 1.94 0.00 1.9704 2.0148 -1.89%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 28/06/02 -
Price 2.36 2.06 1.90 1.91 1.93 2.10 2.42 -
P/RPS 0.14 0.12 0.11 0.12 0.13 0.14 0.17 -14.36%
P/EPS 14.60 11.85 -12.36 -20.91 -61.64 5.98 3.87 188.77%
EY 6.85 8.44 -8.09 -4.78 -1.62 16.73 25.81 -65.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.02 1.05 0.98 0.00 1.07 1.20 -0.66%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 CAGR
Date 17/11/03 - - - - 26/11/02 27/08/02 -
Price 2.43 0.00 0.00 0.00 0.00 2.13 2.37 -
P/RPS 0.14 0.00 0.00 0.00 0.00 0.15 0.16 -10.11%
P/EPS 15.03 0.00 0.00 0.00 0.00 6.06 3.79 200.51%
EY 6.65 0.00 0.00 0.00 0.00 16.49 26.36 -66.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.00 0.00 0.00 0.00 1.08 1.17 4.07%

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