[PETRONM] YoY TTM 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- -102.13%
YoY- -103.77%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 8,937,225 9,150,650 7,078,473 5,335,585 4,653,963 3,918,489 4,100,034 13.86%
PBT -76,744 113,125 -8,797 3,293 76,327 236,722 78,041 -
Tax 26,267 -39,350 1,450 -5,061 -29,396 -68,489 2,312 49.90%
NP -50,477 73,775 -7,347 -1,768 46,931 168,233 80,353 -
-
NP to SH -50,477 73,775 -7,347 -1,768 46,931 168,233 49,854 -
-
Tax Rate - 34.78% - 153.69% 38.51% 28.93% -2.96% -
Total Cost 8,987,702 9,076,875 7,085,820 5,337,353 4,607,032 3,750,256 4,019,681 14.34%
-
Net Worth 631,961 713,741 270,931 520,377 542,507 543,985 398,024 8.00%
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 631,961 713,741 270,931 520,377 542,507 543,985 398,024 8.00%
NOSH 267,780 270,356 270,931 266,860 269,904 269,300 270,764 -0.18%
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 -0.56% 0.81% -0.10% -0.03% 1.01% 4.29% 1.96% -
ROE -7.99% 10.34% -2.71% -0.34% 8.65% 30.93% 12.53% -
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 3,337.52 3,384.66 2,612.64 1,999.39 1,724.30 1,455.06 1,514.24 14.07%
EPS -18.85 27.29 -2.71 -0.66 17.39 62.47 18.41 -
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 3,310.08 3,389.13 2,621.66 1,976.14 1,723.69 1,451.29 1,518.53 13.86%
EPS -18.70 27.32 -2.72 -0.65 17.38 62.31 18.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3406 2.6435 1.0035 1.9273 2.0093 2.0148 1.4742 8.00%
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 0.09 0.07 0.10 0.13 0.12 0.17 0.11 -3.28%
P/EPS -15.49 8.61 -92.19 -384.89 11.85 3.87 9.23 -
EY -6.46 11.61 -1.08 -0.26 8.44 25.81 10.83 -
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 - 27/08/02 11/10/01 -
Price 2.49 2.34 2.46 2.56 0.00 2.37 1.62 -
P/RPS 0.07 0.07 0.09 0.13 0.00 0.16 0.11 -7.25%
P/EPS -13.21 8.58 -90.72 -386.40 0.00 3.79 8.80 -
EY -7.57 11.66 -1.10 -0.26 0.00 26.36 11.37 -
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 0.00 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