[PETRONM] YoY Annualized Quarter Result on 30-Jun-2005 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -3.55%
YoY- 4729.41%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Revenue 12,525,998 8,614,538 9,412,976 7,650,248 5,889,582 4,767,298 3,616,342 22.98%
PBT 589,830 79,156 247,088 89,138 1,846 169,630 36,040 59.27%
Tax -171,050 -23,746 -76,598 -26,742 -554 -50,772 -10,742 58.54%
NP 418,780 55,410 170,490 62,396 1,292 118,858 25,298 59.57%
-
NP to SH 418,780 55,410 170,490 62,396 1,292 118,858 25,298 59.57%
-
Tax Rate 29.00% 30.00% 31.00% 30.00% 30.01% 29.93% 29.81% -
Total Cost 12,107,218 8,559,128 9,242,486 7,587,852 5,888,290 4,648,440 3,591,044 22.43%
-
Net Worth 852,670 634,794 712,173 269,395 629,850 542,964 545,961 7.70%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Net Worth 852,670 634,794 712,173 269,395 629,850 542,964 545,961 7.70%
NOSH 269,832 268,980 269,762 269,395 322,999 270,131 270,277 -0.02%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
NP Margin 3.34% 0.64% 1.81% 0.82% 0.02% 2.49% 0.70% -
ROE 49.11% 8.73% 23.94% 23.16% 0.21% 21.89% 4.63% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 4,642.14 3,202.66 3,489.35 2,839.78 1,823.40 1,764.80 1,338.01 23.01%
EPS 155.20 20.60 63.20 23.20 0.40 44.00 9.36 59.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.16 2.36 2.64 1.00 1.95 2.01 2.02 7.73%
Adjusted Per Share Value based on latest NOSH - 270,931
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
RPS 4,639.26 3,190.57 3,486.29 2,833.43 2,181.33 1,765.67 1,339.39 22.98%
EPS 155.10 20.52 63.14 23.11 0.48 44.02 9.37 59.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.158 2.3511 2.6377 0.9978 2.3328 2.011 2.0221 7.70%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 -
Price 2.40 2.92 2.35 2.50 2.55 2.06 2.42 -
P/RPS 0.05 0.09 0.07 0.09 0.14 0.12 0.18 -19.20%
P/EPS 1.55 14.17 3.72 10.79 637.50 4.68 25.85 -37.41%
EY 64.67 7.05 26.89 9.26 0.16 21.36 3.87 59.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 1.24 0.89 2.50 1.31 1.02 1.20 -7.32%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 CAGR
Date 20/08/08 22/08/07 17/08/06 17/08/05 19/08/04 27/08/03 27/08/02 -
Price 2.48 2.49 2.34 2.46 2.56 2.23 2.37 -
P/RPS 0.05 0.08 0.07 0.09 0.14 0.13 0.18 -19.20%
P/EPS 1.60 12.09 3.70 10.62 640.00 5.07 25.32 -36.86%
EY 62.58 8.27 27.01 9.42 0.16 19.73 3.95 58.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 1.06 0.89 2.46 1.31 1.11 1.17 -6.52%

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