[PETRONM] YoY Quarter Result on 31-Dec-2002 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -4.92%
YoY- -106.59%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Quarter Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Revenue 2,204,636 1,727,537 1,230,880 1,135,157 1,054,432 781,721 1,037,758 16.25%
PBT -11,132 -4,248 13,123 -4,435 134,500 -29,664 82,822 -
Tax -837 1,738 -5,880 -1,964 -37,444 29,664 -29,366 -50.89%
NP -11,969 -2,510 7,243 -6,399 97,056 0 53,456 -
-
NP to SH -11,969 -2,510 7,243 -6,399 97,056 -26,665 53,456 -
-
Tax Rate - - 44.81% - 27.84% - 35.46% -
Total Cost 2,216,605 1,730,047 1,223,637 1,141,556 957,376 781,721 984,302 17.61%
-
Net Worth 654,013 267,000 544,566 523,800 553,448 34,424,516 366,173 12.29%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Net Worth 654,013 267,000 544,566 523,800 553,448 34,424,516 366,173 12.29%
NOSH 271,374 267,000 268,259 270,000 269,974 266,650 267,280 0.30%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
NP Margin -0.54% -0.15% 0.59% -0.56% 9.20% 0.00% 5.15% -
ROE -1.83% -0.94% 1.33% -1.22% 17.54% -0.08% 14.60% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
RPS 812.39 647.02 458.84 420.43 390.57 293.16 388.27 15.90%
EPS -4.40 -0.90 2.70 -2.37 35.95 -10.00 20.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 1.00 2.03 1.94 2.05 129.10 1.37 11.95%
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
RPS 816.53 639.83 455.88 420.43 390.53 289.53 384.35 16.25%
EPS -4.43 -0.93 2.68 -2.37 35.95 -9.88 19.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4223 0.9889 2.0169 1.94 2.0498 127.4982 1.3562 12.29%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 - 26/12/00 -
Price 2.50 2.66 2.52 1.91 2.25 0.00 1.80 -
P/RPS 0.31 0.41 0.55 0.45 0.58 0.00 0.46 -7.58%
P/EPS -56.68 -282.96 93.33 -80.59 6.26 0.00 9.00 -
EY -1.76 -0.35 1.07 -1.24 15.98 0.00 11.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.04 2.66 1.24 0.98 1.10 0.00 1.31 -4.50%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Date 23/02/06 24/02/05 19/02/04 26/02/03 27/02/02 24/02/00 27/02/01 -
Price 2.52 2.69 2.50 1.81 2.62 2.99 1.60 -
P/RPS 0.31 0.42 0.54 0.43 0.67 1.02 0.41 -5.43%
P/EPS -57.14 -286.15 92.59 -76.37 7.29 -29.90 8.00 -
EY -1.75 -0.35 1.08 -1.31 13.72 -3.34 12.50 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 2.69 1.23 0.93 1.28 0.02 1.17 -2.13%

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