[PETRONM] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -5578.17%
YoY- -171.1%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 6,802,359 7,307,265 6,064,651 4,470,603 3,543,563 2,857,818 3,070,679 14.16%
PBT 61,764 79,021 45,282 -48,195 74,062 -3,510 122,005 -10.72%
Tax -18,529 -24,497 -13,585 12,806 -24,290 1,306 -36,580 -10.71%
NP 43,235 54,524 31,697 -35,389 49,772 -2,204 85,425 -10.72%
-
NP to SH 43,235 54,524 31,697 -35,389 49,772 -2,204 85,425 -10.72%
-
Tax Rate 30.00% 31.00% 30.00% - 32.80% - 29.98% -
Total Cost 6,759,124 7,252,741 6,032,954 4,505,992 3,493,791 2,860,022 2,985,254 14.58%
-
Net Worth 653,929 680,200 650,452 491,663 535,590 529,497 456,283 6.17%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 653,929 680,200 650,452 491,663 535,590 529,497 456,283 6.17%
NOSH 270,218 269,920 269,897 270,145 270,500 268,780 269,990 0.01%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 0.64% 0.75% 0.52% -0.79% 1.40% -0.08% 2.78% -
ROE 6.61% 8.02% 4.87% -7.20% 9.29% -0.42% 18.72% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 2,517.35 2,707.19 2,247.02 1,654.89 1,310.00 1,063.25 1,137.33 14.15%
EPS 16.00 20.20 11.70 -13.10 18.40 -0.82 31.64 -10.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.42 2.52 2.41 1.82 1.98 1.97 1.69 6.16%
Adjusted Per Share Value based on latest NOSH - 270,939
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 2,519.39 2,706.39 2,246.17 1,655.78 1,312.43 1,058.45 1,137.29 14.16%
EPS 16.01 20.19 11.74 -13.11 18.43 -0.82 31.64 -10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.422 2.5193 2.4091 1.821 1.9837 1.9611 1.6899 6.17%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 28/09/01 -
Price 2.46 3.60 2.66 2.39 2.36 2.10 1.58 -
P/RPS 0.10 0.13 0.12 0.14 0.18 0.20 0.14 -5.45%
P/EPS 15.38 17.82 22.65 -18.24 12.83 -256.10 4.99 20.62%
EY 6.50 5.61 4.42 -5.48 7.80 -0.39 20.03 -17.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.43 1.10 1.31 1.19 1.07 0.93 1.55%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 21/11/07 22/11/06 23/11/05 25/11/04 17/11/03 26/11/02 21/11/01 -
Price 2.43 3.50 2.60 2.72 2.43 2.13 1.63 -
P/RPS 0.10 0.13 0.12 0.16 0.19 0.20 0.14 -5.45%
P/EPS 15.19 17.33 22.14 -20.76 13.21 -259.76 5.15 19.74%
EY 6.58 5.77 4.52 -4.82 7.57 -0.38 19.41 -16.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.39 1.08 1.49 1.23 1.08 0.96 0.68%

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