[PETRONM] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -52.58%
YoY- -42.37%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 11,128,100 11,298,101 11,394,926 11,638,017 11,503,558 11,253,817 11,198,254 -0.41%
PBT -75,418 -12,284 108,065 64,484 136,421 162,123 -3,940 611.73%
Tax 11,172 -105 -29,965 -17,781 -37,923 -34,660 8,008 24.77%
NP -64,246 -12,389 78,100 46,703 98,498 127,463 4,068 -
-
NP to SH -64,246 -12,389 78,100 46,703 98,498 127,463 4,068 -
-
Tax Rate - - 27.73% 27.57% 27.80% 21.38% - -
Total Cost 11,192,346 11,310,490 11,316,826 11,591,314 11,405,060 11,126,354 11,194,186 -0.01%
-
Net Worth 861,300 896,399 901,799 971,999 955,799 945,121 861,667 -0.02%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 861,300 896,399 901,799 971,999 955,799 945,121 861,667 -0.02%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.58% -0.11% 0.69% 0.40% 0.86% 1.13% 0.04% -
ROE -7.46% -1.38% 8.66% 4.80% 10.31% 13.49% 0.47% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4,121.52 4,184.48 4,220.34 4,310.38 4,260.58 4,167.55 4,145.73 -0.38%
EPS -23.79 -4.59 28.93 17.30 36.48 47.20 1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.32 3.34 3.60 3.54 3.50 3.19 0.00%
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4,121.52 4,184.48 4,220.34 4,310.38 4,260.58 4,168.08 4,147.50 -0.41%
EPS -23.79 -4.59 28.93 17.30 36.48 47.21 1.51 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.19 3.32 3.34 3.60 3.54 3.5004 3.1914 -0.02%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.00 3.24 3.25 2.82 2.88 2.74 3.31 -
P/RPS 0.07 0.08 0.08 0.07 0.07 0.07 0.08 -8.49%
P/EPS -12.61 -70.61 11.24 16.30 7.89 5.80 219.78 -
EY -7.93 -1.42 8.90 6.13 12.67 17.23 0.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.98 0.97 0.78 0.81 0.78 1.04 -6.50%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 20/11/13 30/08/13 31/05/13 14/02/13 30/11/12 29/08/12 -
Price 3.04 3.15 3.23 3.53 2.80 2.80 2.90 -
P/RPS 0.07 0.08 0.08 0.08 0.07 0.07 0.07 0.00%
P/EPS -12.78 -68.65 11.17 20.41 7.68 5.93 192.56 -
EY -7.83 -1.46 8.96 4.90 13.03 16.86 0.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.95 0.97 0.98 0.79 0.80 0.91 2.90%

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