[PETRONM] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -34.65%
YoY- -166.47%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 7,792,188 7,078,473 6,527,819 6,198,140 5,701,483 5,335,585 5,014,560 34.12%
PBT 41,034 -8,797 -46,677 -52,443 -35,072 3,293 123,948 -52.11%
Tax -11,847 1,450 12,830 14,544 6,926 -5,061 -40,827 -56.13%
NP 29,187 -7,347 -33,847 -37,899 -28,146 -1,768 83,121 -50.19%
-
NP to SH 29,187 -7,347 -33,847 -37,899 -28,146 -1,768 83,121 -50.19%
-
Tax Rate 28.87% - - - - 153.69% 32.94% -
Total Cost 7,763,001 7,085,820 6,561,666 6,236,039 5,729,629 5,337,353 4,931,439 35.28%
-
Net Worth 394,566 270,931 461,257 267,000 493,110 520,377 560,259 -20.82%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 394,566 270,931 461,257 267,000 493,110 520,377 560,259 -20.82%
NOSH 270,251 270,931 269,740 267,000 270,939 266,860 269,355 0.22%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 0.37% -0.10% -0.52% -0.61% -0.49% -0.03% 1.66% -
ROE 7.40% -2.71% -7.34% -14.19% -5.71% -0.34% 14.84% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2,883.31 2,612.64 2,420.03 2,321.40 2,104.34 1,999.39 1,861.69 33.82%
EPS 10.80 -2.71 -12.55 -14.19 -10.39 -0.66 30.86 -50.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 1.00 1.71 1.00 1.82 1.95 2.08 -21.00%
Adjusted Per Share Value based on latest NOSH - 267,000
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 2,886.00 2,621.66 2,417.71 2,295.61 2,111.66 1,976.14 1,857.24 34.12%
EPS 10.81 -2.72 -12.54 -14.04 -10.42 -0.65 30.79 -50.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4614 1.0035 1.7084 0.9889 1.8263 1.9273 2.075 -20.82%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 2.66 2.50 2.58 2.66 2.39 2.55 2.87 -
P/RPS 0.09 0.10 0.11 0.11 0.11 0.13 0.15 -28.84%
P/EPS 24.63 -92.19 -20.56 -18.74 -23.01 -384.89 9.30 91.30%
EY 4.06 -1.08 -4.86 -5.34 -4.35 -0.26 10.75 -47.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.82 2.50 1.51 2.66 1.31 1.31 1.38 20.24%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 23/11/05 17/08/05 26/05/05 24/02/05 25/11/04 19/08/04 25/05/04 -
Price 2.60 2.46 2.68 2.69 2.72 2.56 2.76 -
P/RPS 0.09 0.09 0.11 0.12 0.13 0.13 0.15 -28.84%
P/EPS 24.07 -90.72 -21.36 -18.95 -26.18 -386.40 8.94 93.41%
EY 4.15 -1.10 -4.68 -5.28 -3.82 -0.26 11.18 -48.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.78 2.46 1.57 2.69 1.49 1.31 1.33 21.42%

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