[PETRONM] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 67.35%
YoY- 186.67%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,889,350 2,113,365 1,800,863 1,471,184 1,231,067 824,282 992,739 11.31%
PBT 23,894 -11,635 23,105 17,339 -19,424 14,458 30,669 -4.07%
Tax -7,168 3,607 -6,932 -5,218 5,439 -4,502 -8,375 -2.55%
NP 16,726 -8,028 16,173 12,121 -13,985 9,956 22,294 -4.67%
-
NP to SH 16,726 -8,028 16,173 12,121 -13,985 9,956 22,294 -4.67%
-
Tax Rate 30.00% - 30.00% 30.09% - 31.14% 27.31% -
Total Cost 1,872,624 2,121,393 1,784,690 1,459,063 1,245,052 814,326 970,445 11.57%
-
Net Worth 650,155 636,888 461,257 560,259 486,785 561,205 404,078 8.24%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 650,155 636,888 461,257 560,259 486,785 561,205 404,078 8.24%
NOSH 269,774 267,600 269,740 269,355 268,942 269,810 278,675 -0.53%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.89% -0.38% 0.90% 0.82% -1.14% 1.21% 2.25% -
ROE 2.57% -1.26% 3.51% 2.16% -2.87% 1.77% 5.52% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 700.35 789.75 667.63 546.19 457.74 305.50 356.24 11.91%
EPS 6.20 -3.00 6.00 4.50 -5.20 3.69 8.00 -4.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.38 1.71 2.08 1.81 2.08 1.45 8.83%
Adjusted Per Share Value based on latest NOSH - 269,355
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 699.76 782.73 666.99 544.88 455.95 305.29 367.68 11.31%
EPS 6.19 -2.97 5.99 4.49 -5.18 3.69 8.26 -4.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.408 2.3588 1.7084 2.075 1.8029 2.0785 1.4966 8.24%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.98 2.49 2.58 2.87 1.90 2.70 1.44 -
P/RPS 0.43 0.32 0.39 0.53 0.42 0.88 0.40 1.21%
P/EPS 48.06 -83.00 43.03 63.78 -36.54 73.17 18.00 17.77%
EY 2.08 -1.20 2.32 1.57 -2.74 1.37 5.56 -15.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.05 1.51 1.38 1.05 1.30 0.99 3.82%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 25/05/06 26/05/05 25/05/04 22/05/03 23/05/02 22/05/01 -
Price 3.16 2.45 2.68 2.76 2.04 2.82 1.52 -
P/RPS 0.45 0.31 0.40 0.51 0.45 0.92 0.43 0.76%
P/EPS 50.97 -81.67 44.70 61.33 -39.23 76.42 19.00 17.86%
EY 1.96 -1.22 2.24 1.63 -2.55 1.31 5.26 -15.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.03 1.57 1.33 1.13 1.36 1.05 3.75%

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