[PETRONM] YoY Annualized Quarter Result on 31-Mar-2019 [#1]

Announcement Date
30-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 2.47%
YoY- -20.25%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 15,201,340 8,003,012 8,960,700 10,989,772 10,907,500 10,226,416 6,632,728 14.81%
PBT 575,012 581,928 -452,344 306,712 384,620 593,912 90,908 35.97%
Tax -149,504 -169,924 117,608 -76,628 -96,124 -159,764 -24,456 35.20%
NP 425,508 412,004 -334,736 230,084 288,496 434,148 66,452 36.25%
-
NP to SH 425,508 412,004 -334,736 230,084 288,496 434,148 66,452 36.25%
-
Tax Rate 26.00% 29.20% - 24.98% 24.99% 26.90% 26.90% -
Total Cost 14,775,832 7,591,008 9,295,436 10,759,688 10,619,004 9,792,268 6,566,276 14.46%
-
Net Worth 2,074,896 1,844,585 1,702,268 1,725,110 1,583,306 1,272,428 998,109 12.96%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 2,074,896 1,844,585 1,702,268 1,725,110 1,583,306 1,272,428 998,109 12.96%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 2.80% 5.15% -3.74% 2.09% 2.64% 4.25% 1.00% -
ROE 20.51% 22.34% -19.66% 13.34% 18.22% 34.12% 6.66% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 5,630.13 2,964.08 3,318.78 4,070.29 4,039.81 3,787.56 2,456.57 14.81%
EPS 157.60 152.40 -124.00 85.20 106.80 160.80 24.60 36.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.6848 6.8318 6.3047 6.3893 5.8641 4.7127 3.6967 12.96%
Adjusted Per Share Value based on latest NOSH - 270,000
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 5,630.13 2,964.08 3,318.78 4,070.29 4,039.81 3,787.56 2,456.57 14.81%
EPS 157.60 152.40 -124.00 85.20 106.80 160.80 24.60 36.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.6848 6.8318 6.3047 6.3893 5.8641 4.7127 3.6967 12.96%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 4.62 4.60 3.08 6.61 8.59 6.40 5.74 -
P/RPS 0.08 0.16 0.09 0.16 0.21 0.17 0.23 -16.13%
P/EPS 2.93 3.01 -2.48 7.76 8.04 3.98 23.32 -29.21%
EY 34.11 33.17 -40.25 12.89 12.44 25.12 4.29 41.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.67 0.49 1.03 1.46 1.36 1.55 -14.62%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 27/05/21 21/05/20 30/05/19 24/05/18 25/05/17 24/05/16 -
Price 6.38 4.53 4.62 6.67 8.21 8.69 5.23 -
P/RPS 0.11 0.15 0.14 0.16 0.20 0.23 0.21 -10.21%
P/EPS 4.05 2.97 -3.73 7.83 7.68 5.40 21.25 -24.12%
EY 24.70 33.69 -26.83 12.78 13.01 18.50 4.71 31.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.66 0.73 1.04 1.40 1.84 1.41 -8.44%

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