[PETRONM] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -94.67%
YoY- -98.91%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 4,307,269 4,706,488 3,825,124 2,944,791 2,383,649 1,808,171 2,022,116 13.42%
PBT 39,578 123,544 44,569 923 84,815 18,020 37,803 0.76%
Tax -11,873 -38,299 -13,371 -277 -25,386 -5,371 -10,906 1.42%
NP 27,705 85,245 31,198 646 59,429 12,649 26,897 0.49%
-
NP to SH 27,705 85,245 31,198 646 59,429 12,649 26,897 0.49%
-
Tax Rate 30.00% 31.00% 30.00% 30.01% 29.93% 29.81% 28.85% -
Total Cost 4,279,564 4,621,243 3,793,926 2,944,145 2,324,220 1,795,522 1,995,219 13.55%
-
Net Worth 634,794 712,173 269,395 629,850 542,964 545,961 396,973 8.13%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 634,794 712,173 269,395 629,850 542,964 545,961 396,973 8.13%
NOSH 268,980 269,762 269,395 322,999 270,131 270,277 270,050 -0.06%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.64% 1.81% 0.82% 0.02% 2.49% 0.70% 1.33% -
ROE 4.36% 11.97% 11.58% 0.10% 10.95% 2.32% 6.78% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1,601.33 1,744.68 1,419.89 911.70 882.40 669.00 748.79 13.49%
EPS 10.30 31.60 11.60 0.20 22.00 4.68 9.96 0.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.64 1.00 1.95 2.01 2.02 1.47 8.20%
Adjusted Per Share Value based on latest NOSH - 266,860
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 1,595.28 1,743.14 1,416.71 1,090.66 882.83 669.69 748.93 13.42%
EPS 10.26 31.57 11.55 0.24 22.01 4.68 9.96 0.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3511 2.6377 0.9978 2.3328 2.011 2.0221 1.4703 8.13%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.92 2.35 2.50 2.55 2.06 2.42 1.70 -
P/RPS 0.18 0.13 0.18 0.28 0.23 0.36 0.23 -4.00%
P/EPS 28.35 7.44 21.59 1,275.00 9.36 51.71 17.07 8.81%
EY 3.53 13.45 4.63 0.08 10.68 1.93 5.86 -8.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.89 2.50 1.31 1.02 1.20 1.16 1.11%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 17/08/06 17/08/05 19/08/04 27/08/03 27/08/02 11/10/01 -
Price 2.49 2.34 2.46 2.56 2.23 2.37 1.62 -
P/RPS 0.16 0.13 0.17 0.28 0.25 0.35 0.22 -5.16%
P/EPS 24.17 7.41 21.24 1,280.00 10.14 50.64 16.27 6.81%
EY 4.14 13.50 4.71 0.08 9.87 1.97 6.15 -6.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.89 2.46 1.31 1.11 1.17 1.10 -0.61%

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