[PETRONM] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 630.92%
YoY- 173.24%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 6,817,904 12,525,998 8,614,538 9,412,976 7,650,248 5,889,582 4,767,298 6.13%
PBT 499,724 589,830 79,156 247,088 89,138 1,846 169,630 19.71%
Tax -139,922 -171,050 -23,746 -76,598 -26,742 -554 -50,772 18.38%
NP 359,802 418,780 55,410 170,490 62,396 1,292 118,858 20.25%
-
NP to SH 359,802 418,780 55,410 170,490 62,396 1,292 118,858 20.25%
-
Tax Rate 28.00% 29.00% 30.00% 31.00% 30.00% 30.01% 29.93% -
Total Cost 6,458,102 12,107,218 8,559,128 9,242,486 7,587,852 5,888,290 4,648,440 5.62%
-
Net Worth 548,346 852,670 634,794 712,173 269,395 629,850 542,964 0.16%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 548,346 852,670 634,794 712,173 269,395 629,850 542,964 0.16%
NOSH 270,121 269,832 268,980 269,762 269,395 322,999 270,131 -0.00%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 5.28% 3.34% 0.64% 1.81% 0.82% 0.02% 2.49% -
ROE 65.62% 49.11% 8.73% 23.94% 23.16% 0.21% 21.89% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2,524.01 4,642.14 3,202.66 3,489.35 2,839.78 1,823.40 1,764.80 6.13%
EPS 133.20 155.20 20.60 63.20 23.20 0.40 44.00 20.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.03 3.16 2.36 2.64 1.00 1.95 2.01 0.16%
Adjusted Per Share Value based on latest NOSH - 270,356
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 2,525.15 4,639.26 3,190.57 3,486.29 2,833.43 2,181.33 1,765.67 6.13%
EPS 133.26 155.10 20.52 63.14 23.11 0.48 44.02 20.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0309 3.158 2.3511 2.6377 0.9978 2.3328 2.011 0.16%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 2.24 2.40 2.92 2.35 2.50 2.55 2.06 -
P/RPS 0.09 0.05 0.09 0.07 0.09 0.14 0.12 -4.67%
P/EPS 1.68 1.55 14.17 3.72 10.79 637.50 4.68 -15.68%
EY 59.46 64.67 7.05 26.89 9.26 0.16 21.36 18.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.76 1.24 0.89 2.50 1.31 1.02 1.26%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 20/08/08 22/08/07 17/08/06 17/08/05 19/08/04 27/08/03 -
Price 2.30 2.48 2.49 2.34 2.46 2.56 2.23 -
P/RPS 0.09 0.05 0.08 0.07 0.09 0.14 0.13 -5.93%
P/EPS 1.73 1.60 12.09 3.70 10.62 640.00 5.07 -16.39%
EY 57.91 62.58 8.27 27.01 9.42 0.16 19.73 19.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 0.78 1.06 0.89 2.46 1.31 1.11 0.29%

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