[PETRONM] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
26-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 10.69%
YoY- -140.72%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 8,269,287 7,792,188 7,078,473 6,527,819 6,198,140 5,701,483 5,335,585 33.81%
PBT 34,150 41,034 -8,797 -46,677 -52,443 -35,072 3,293 373.53%
Tax -14,422 -11,847 1,450 12,830 14,544 6,926 -5,061 100.61%
NP 19,728 29,187 -7,347 -33,847 -37,899 -28,146 -1,768 -
-
NP to SH 19,728 29,187 -7,347 -33,847 -37,899 -28,146 -1,768 -
-
Tax Rate 42.23% 28.87% - - - - 153.69% -
Total Cost 8,249,559 7,763,001 7,085,820 6,561,666 6,236,039 5,729,629 5,337,353 33.57%
-
Net Worth 654,013 394,566 270,931 461,257 267,000 493,110 520,377 16.41%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 654,013 394,566 270,931 461,257 267,000 493,110 520,377 16.41%
NOSH 271,374 270,251 270,931 269,740 267,000 270,939 266,860 1.12%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 0.24% 0.37% -0.10% -0.52% -0.61% -0.49% -0.03% -
ROE 3.02% 7.40% -2.71% -7.34% -14.19% -5.71% -0.34% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3,047.18 2,883.31 2,612.64 2,420.03 2,321.40 2,104.34 1,999.39 32.33%
EPS 7.27 10.80 -2.71 -12.55 -14.19 -10.39 -0.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 1.46 1.00 1.71 1.00 1.82 1.95 15.12%
Adjusted Per Share Value based on latest NOSH - 269,740
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 3,062.70 2,886.00 2,621.66 2,417.71 2,295.61 2,111.66 1,976.14 33.81%
EPS 7.31 10.81 -2.72 -12.54 -14.04 -10.42 -0.65 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4223 1.4614 1.0035 1.7084 0.9889 1.8263 1.9273 16.41%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 2.50 2.66 2.50 2.58 2.66 2.39 2.55 -
P/RPS 0.08 0.09 0.10 0.11 0.11 0.11 0.13 -27.58%
P/EPS 34.39 24.63 -92.19 -20.56 -18.74 -23.01 -384.89 -
EY 2.91 4.06 -1.08 -4.86 -5.34 -4.35 -0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 1.82 2.50 1.51 2.66 1.31 1.31 -14.22%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 23/02/06 23/11/05 17/08/05 26/05/05 24/02/05 25/11/04 19/08/04 -
Price 2.52 2.60 2.46 2.68 2.69 2.72 2.56 -
P/RPS 0.08 0.09 0.09 0.11 0.12 0.13 0.13 -27.58%
P/EPS 34.66 24.07 -90.72 -21.36 -18.95 -26.18 -386.40 -
EY 2.88 4.15 -1.10 -4.68 -5.28 -3.82 -0.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.78 2.46 1.57 2.69 1.49 1.31 -13.67%

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