[PETRONM] YoY TTM 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- -196.98%
YoY- -113.51%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/99 31/12/00 CAGR
Revenue 8,269,287 6,198,140 4,774,443 4,306,144 4,127,866 2,478,359 3,828,777 16.63%
PBT 34,150 -52,443 87,185 -26,456 256,505 -69,557 38,627 -2.43%
Tax -14,422 14,544 -30,170 1,798 -74,024 91,818 19,477 -
NP 19,728 -37,899 57,015 -24,658 182,481 22,261 58,104 -19.42%
-
NP to SH 19,728 -37,899 57,015 -24,658 182,481 -44,028 21,873 -2.04%
-
Tax Rate 42.23% - 34.60% - 28.86% - -50.42% -
Total Cost 8,249,559 6,236,039 4,717,428 4,330,802 3,945,385 2,456,098 3,770,673 16.94%
-
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 0.24% -0.61% 1.19% -0.57% 4.42% 0.90% 1.52% -
ROE 3.02% -14.19% 10.47% -4.71% 32.97% -0.13% 5.97% -
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 3,047.18 2,321.40 1,779.79 1,594.87 1,528.98 929.44 1,432.50 16.28%
EPS 7.27 -14.19 21.25 -9.13 67.59 -16.51 8.18 -2.32%
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 3,062.70 2,295.61 1,768.31 1,594.87 1,528.84 917.91 1,418.07 16.63%
EPS 7.31 -14.04 21.12 -9.13 67.59 -16.31 8.10 -2.03%
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 0.08 0.11 0.14 0.12 0.15 0.00 0.13 -9.24%
P/EPS 34.39 -18.74 11.86 -20.91 3.33 0.00 22.00 9.34%
EY 2.91 -5.34 8.43 -4.78 30.04 0.00 4.55 -8.54%
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 - 27/02/02 - 27/02/01 -
Price 2.52 2.69 2.50 0.00 2.62 0.00 1.60 -
P/RPS 0.08 0.12 0.14 0.00 0.17 0.00 0.11 -6.16%
P/EPS 34.66 -18.95 11.76 0.00 3.88 0.00 19.55 12.12%
EY 2.88 -5.28 8.50 0.00 25.80 0.00 5.11 -10.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 2.69 1.23 0.00 1.28 0.00 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