[PETRONM] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -44.17%
YoY- 2358.26%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 9,743,020 6,064,651 5,960,804 4,724,750 3,810,424 4,094,238 3,721,358 17.39%
PBT 105,361 45,282 -64,260 98,749 -4,680 162,673 -58,926 -
Tax -32,662 -13,585 17,074 -32,386 1,741 -48,773 58,926 -
NP 72,698 31,697 -47,185 66,362 -2,938 113,900 0 -
-
NP to SH 72,698 31,697 -47,185 66,362 -2,938 113,900 -42,109 -
-
Tax Rate 31.00% 30.00% - 32.80% - 29.98% - -
Total Cost 9,670,321 6,032,954 6,007,989 4,658,388 3,813,362 3,980,338 3,721,358 17.24%
-
Net Worth 680,200 650,452 491,663 535,590 529,497 456,284 307,924 14.11%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 680,200 650,452 491,663 535,590 529,497 456,284 307,924 14.11%
NOSH 269,920 269,897 270,145 270,500 268,780 269,990 263,183 0.42%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 0.75% 0.52% -0.79% 1.40% -0.08% 2.78% 0.00% -
ROE 10.69% 4.87% -9.60% 12.39% -0.55% 24.96% -13.68% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3,609.59 2,247.02 2,206.52 1,746.67 1,417.67 1,516.44 1,413.98 16.89%
EPS 26.93 11.70 -17.47 24.53 -1.09 42.19 -16.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.41 1.82 1.98 1.97 1.69 1.17 13.63%
Adjusted Per Share Value based on latest NOSH - 268,250
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 3,608.53 2,246.17 2,207.71 1,749.91 1,411.27 1,516.38 1,378.28 17.39%
EPS 26.93 11.74 -17.48 24.58 -1.09 42.19 -15.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5193 2.4091 1.821 1.9837 1.9611 1.6899 1.1405 14.11%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 29/09/00 -
Price 3.60 2.66 2.39 2.36 2.10 1.58 2.02 -
P/RPS 0.10 0.12 0.11 0.14 0.15 0.10 0.14 -5.45%
P/EPS 13.37 22.65 -13.68 9.62 -192.07 3.75 -12.62 -
EY 7.48 4.42 -7.31 10.40 -0.52 26.70 -7.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.10 1.31 1.19 1.07 0.93 1.73 -3.12%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 23/11/05 25/11/04 17/11/03 26/11/02 21/11/01 23/11/00 -
Price 3.50 2.60 2.72 2.43 2.13 1.63 1.75 -
P/RPS 0.10 0.12 0.12 0.14 0.15 0.11 0.12 -2.99%
P/EPS 13.00 22.14 -15.57 9.90 -194.82 3.86 -10.94 -
EY 7.70 4.52 -6.42 10.10 -0.51 25.88 -9.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.08 1.49 1.23 1.08 0.96 1.50 -1.26%

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