[PETRONM] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 312.47%
YoY- 369.83%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 9,412,976 7,650,248 5,889,582 4,767,298 3,616,342 4,044,232 3,501,716 17.90%
PBT 247,088 89,138 1,846 169,630 36,040 75,606 -3,222 -
Tax -76,598 -26,742 -554 -50,772 -10,742 -21,812 3,222 -
NP 170,490 62,396 1,292 118,858 25,298 53,794 0 -
-
NP to SH 170,490 62,396 1,292 118,858 25,298 53,794 -2,166 -
-
Tax Rate 31.00% 30.00% 30.01% 29.93% 29.81% 28.85% - -
Total Cost 9,242,486 7,587,852 5,888,290 4,648,440 3,591,044 3,990,438 3,501,716 17.54%
-
Net Worth 712,173 269,395 629,850 542,964 545,961 396,973 369,713 11.54%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 712,173 269,395 629,850 542,964 545,961 396,973 369,713 11.54%
NOSH 269,762 269,395 322,999 270,131 270,277 270,050 286,600 -1.00%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 1.81% 0.82% 0.02% 2.49% 0.70% 1.33% 0.00% -
ROE 23.94% 23.16% 0.21% 21.89% 4.63% 13.55% -0.59% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3,489.35 2,839.78 1,823.40 1,764.80 1,338.01 1,497.59 1,221.81 19.10%
EPS 63.20 23.20 0.40 44.00 9.36 19.92 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 1.00 1.95 2.01 2.02 1.47 1.29 12.67%
Adjusted Per Share Value based on latest NOSH - 269,904
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 3,486.29 2,833.43 2,181.33 1,765.67 1,339.39 1,497.86 1,296.93 17.90%
EPS 63.14 23.11 0.48 44.02 9.37 19.92 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6377 0.9978 2.3328 2.011 2.0221 1.4703 1.3693 11.54%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.35 2.50 2.55 2.06 2.42 1.70 2.40 -
P/RPS 0.07 0.09 0.14 0.12 0.18 0.11 0.20 -16.04%
P/EPS 3.72 10.79 637.50 4.68 25.85 8.53 -317.56 -
EY 26.89 9.26 0.16 21.36 3.87 11.72 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 2.50 1.31 1.02 1.20 1.16 1.86 -11.55%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 17/08/05 19/08/04 27/08/03 27/08/02 11/10/01 09/08/00 -
Price 2.34 2.46 2.56 2.23 2.37 1.62 2.42 -
P/RPS 0.07 0.09 0.14 0.13 0.18 0.11 0.20 -16.04%
P/EPS 3.70 10.62 640.00 5.07 25.32 8.13 -320.21 -
EY 27.01 9.42 0.16 19.73 3.95 12.30 -0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 2.46 1.31 1.11 1.17 1.10 1.88 -11.71%

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