[PETRONM] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 31.45%
YoY- 331.22%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 13/12/02 31/12/02 31/12/01 CAGR
Revenue 9,336,443 8,269,287 6,198,140 4,774,443 3,997,542 4,306,144 4,127,866 17.72%
PBT 7,222 34,150 -52,443 87,185 -7,563 -26,456 256,505 -51.01%
Tax -159 -14,422 14,544 -30,170 -740 1,798 -74,024 -70.71%
NP 7,063 19,728 -37,899 57,015 -8,303 -24,658 182,481 -47.79%
-
NP to SH 7,063 19,728 -37,899 57,015 -8,303 -24,658 182,481 -47.79%
-
Tax Rate 2.20% 42.23% - 34.60% - - 28.86% -
Total Cost 9,329,380 8,249,559 6,236,039 4,717,428 4,005,845 4,330,802 3,945,385 18.77%
-
Net Worth 633,712 654,013 267,000 544,566 0 523,800 553,448 2.74%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 13/12/02 31/12/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 13/12/02 31/12/02 31/12/01 CAGR
Net Worth 633,712 654,013 267,000 544,566 0 523,800 553,448 2.74%
NOSH 269,664 271,374 267,000 268,259 265,173 270,000 269,974 -0.02%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 13/12/02 31/12/02 31/12/01 CAGR
NP Margin 0.08% 0.24% -0.61% 1.19% -0.21% -0.57% 4.42% -
ROE 1.11% 3.02% -14.19% 10.47% 0.00% -4.71% 32.97% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 13/12/02 31/12/02 31/12/01 CAGR
RPS 3,462.24 3,047.18 2,321.40 1,779.79 1,507.52 1,594.87 1,528.98 17.74%
EPS 2.62 7.27 -14.19 21.25 -3.13 -9.13 67.59 -47.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.41 1.00 2.03 0.00 1.94 2.05 2.76%
Adjusted Per Share Value based on latest NOSH - 268,259
31/12/06 31/12/05 31/12/04 31/12/03 13/12/02 31/12/02 31/12/01 CAGR
RPS 3,457.94 3,062.70 2,295.61 1,768.31 1,480.57 1,594.87 1,528.84 17.72%
EPS 2.62 7.31 -14.04 21.12 -3.08 -9.13 67.59 -47.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3471 2.4223 0.9889 2.0169 0.00 1.94 2.0498 2.74%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 13/12/02 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 13/12/02 31/12/02 31/12/01 -
Price 2.99 2.50 2.66 2.52 1.93 1.91 2.25 -
P/RPS 0.09 0.08 0.11 0.14 0.13 0.12 0.15 -9.70%
P/EPS 114.16 34.39 -18.74 11.86 -61.64 -20.91 3.33 102.69%
EY 0.88 2.91 -5.34 8.43 -1.62 -4.78 30.04 -50.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.04 2.66 1.24 0.00 0.98 1.10 2.91%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 13/12/02 31/12/02 31/12/01 CAGR
Date 26/02/07 23/02/06 24/02/05 19/02/04 - - 27/02/02 -
Price 3.20 2.52 2.69 2.50 0.00 0.00 2.62 -
P/RPS 0.09 0.08 0.12 0.14 0.00 0.00 0.17 -11.93%
P/EPS 122.18 34.66 -18.95 11.76 0.00 0.00 3.88 99.28%
EY 0.82 2.88 -5.28 8.50 0.00 0.00 25.80 -49.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.05 2.69 1.23 0.00 0.00 1.28 1.21%

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