[PETRONM] YoY TTM 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- 45.79%
YoY- 301.09%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 9,112,428 8,581,789 6,527,819 5,014,560 4,551,028 3,961,682 4,025,501 14.57%
PBT 42,751 -590 -46,677 123,948 -49,442 240,294 77,194 -9.37%
Tax -10,934 -3,883 12,830 -40,827 8,106 -70,151 3,204 -
NP 31,817 -4,473 -33,847 83,121 -41,336 170,143 80,398 -14.30%
-
NP to SH 31,817 -4,473 -33,847 83,121 -41,336 170,143 49,899 -7.22%
-
Tax Rate 25.58% - - 32.94% - 29.19% -4.15% -
Total Cost 9,080,611 8,586,262 6,561,666 4,931,439 4,592,364 3,791,539 3,945,103 14.89%
-
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 0.35% -0.05% -0.52% 1.66% -0.91% 4.29% 2.00% -
ROE 4.89% -0.70% -7.34% 14.84% -8.49% 30.32% 12.35% -
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 3,377.80 3,206.95 2,420.03 1,861.69 1,692.19 1,468.32 1,444.51 15.20%
EPS 11.79 -1.67 -12.55 30.86 -15.37 63.06 17.91 -6.72%
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 3,374.97 3,178.44 2,417.71 1,857.24 1,685.57 1,467.29 1,490.93 14.57%
EPS 11.78 -1.66 -12.54 30.79 -15.31 63.02 18.48 -7.22%
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 0.09 0.08 0.11 0.15 0.11 0.18 0.10 -1.73%
P/EPS 25.27 -148.97 -20.56 9.30 -12.36 4.28 8.04 21.01%
EY 3.96 -0.67 -4.86 10.75 -8.09 23.36 12.43 -17.35%
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 - 23/05/02 22/05/01 -
Price 3.16 2.45 2.68 2.76 0.00 2.82 1.52 -
P/RPS 0.09 0.08 0.11 0.15 0.00 0.19 0.11 -3.28%
P/EPS 26.79 -146.57 -21.36 8.94 0.00 4.47 8.49 21.09%
EY 3.73 -0.68 -4.68 11.18 0.00 22.36 11.78 -17.43%
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 0.00 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