[PETRONM] YoY Quarter Result on 30-Jun-2003 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 624.95%
YoY- 2626.1%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,593,122 2,024,261 1,473,607 1,152,582 983,889 1,029,376 954,843 18.10%
PBT 135,179 21,464 -16,416 104,239 3,562 7,134 6,287 66.71%
Tax -41,906 -6,439 4,941 -30,825 -869 -2,531 -1,639 71.59%
NP 93,273 15,025 -11,475 73,414 2,693 4,603 4,648 64.80%
-
NP to SH 93,273 15,025 -11,475 73,414 2,693 4,603 4,648 64.80%
-
Tax Rate 31.00% 30.00% - 29.57% 24.40% 35.48% 26.07% -
Total Cost 2,499,849 2,009,236 1,485,082 1,079,168 981,196 1,024,773 950,195 17.48%
-
Net Worth 713,741 270,931 520,377 542,507 543,985 398,024 299,795 15.54%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 713,741 270,931 520,377 542,507 543,985 398,024 299,795 15.54%
NOSH 270,356 270,931 266,860 269,904 269,300 270,764 232,400 2.55%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 3.60% 0.74% -0.78% 6.37% 0.27% 0.45% 0.49% -
ROE 13.07% 5.55% -2.21% 13.53% 0.50% 1.16% 1.55% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 959.15 747.15 552.20 427.03 365.35 380.17 410.86 15.16%
EPS 34.50 5.60 -4.30 27.20 1.00 1.70 2.00 60.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.64 1.00 1.95 2.01 2.02 1.47 1.29 12.67%
Adjusted Per Share Value based on latest NOSH - 269,904
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 960.42 749.73 545.78 426.88 364.40 381.25 353.65 18.10%
EPS 34.55 5.56 -4.25 27.19 1.00 1.70 1.72 64.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6435 1.0035 1.9273 2.0093 2.0148 1.4742 1.1104 15.54%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 2.35 2.50 2.55 2.06 2.42 1.70 2.40 -
P/RPS 0.25 0.33 0.46 0.48 0.66 0.45 0.58 -13.08%
P/EPS 6.81 45.08 -59.30 7.57 242.00 100.00 120.00 -37.99%
EY 14.68 2.22 -1.69 13.20 0.41 1.00 0.83 61.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 2.50 1.31 1.02 1.20 1.16 1.86 -11.55%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 17/08/05 19/08/04 27/08/03 27/08/02 11/10/01 09/08/00 -
Price 2.34 2.46 2.56 2.23 2.37 1.62 2.42 -
P/RPS 0.24 0.33 0.46 0.52 0.65 0.43 0.59 -13.91%
P/EPS 6.78 44.36 -59.53 8.20 237.00 95.29 121.00 -38.12%
EY 14.74 2.25 -1.68 12.20 0.42 1.05 0.83 61.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 2.46 1.31 1.11 1.17 1.10 1.88 -11.71%

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