[PETRONM] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
23-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -49.2%
YoY- 167.18%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 9,412,976 8,453,460 8,269,287 6,064,651 7,650,248 7,203,452 6,198,140 32.22%
PBT 247,088 -46,540 34,150 45,282 89,138 92,420 19,349 448.89%
Tax -76,598 14,428 -14,422 -13,585 -26,742 -27,728 -8,425 337.37%
NP 170,490 -32,112 19,728 31,697 62,396 64,692 10,924 527.66%
-
NP to SH 170,490 -32,112 19,728 31,697 62,396 64,692 10,924 527.66%
-
Tax Rate 31.00% - 42.23% 30.00% 30.00% 30.00% 43.54% -
Total Cost 9,242,486 8,485,572 8,249,559 6,032,954 7,587,852 7,138,760 6,187,216 30.77%
-
Net Worth 712,173 636,888 651,294 650,452 269,395 461,257 650,038 6.29%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 32,429 - - - 32,233 -
Div Payout % - - 164.38% - - - 295.07% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 712,173 636,888 651,294 650,452 269,395 461,257 650,038 6.29%
NOSH 269,762 267,600 270,246 269,897 269,395 269,740 268,611 0.28%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 1.81% -0.38% 0.24% 0.52% 0.82% 0.90% 0.18% -
ROE 23.94% -5.04% 3.03% 4.87% 23.16% 14.03% 1.68% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3,489.35 3,158.99 3,059.90 2,247.02 2,839.78 2,670.51 2,307.48 31.84%
EPS 63.20 -12.00 7.30 11.70 23.20 24.00 4.00 532.84%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 12.00 -
NAPS 2.64 2.38 2.41 2.41 1.00 1.71 2.42 5.98%
Adjusted Per Share Value based on latest NOSH - 270,251
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 3,486.29 3,130.91 3,062.70 2,246.17 2,833.43 2,667.95 2,295.61 32.22%
EPS 63.14 -11.89 7.31 11.74 23.11 23.96 4.05 527.21%
DPS 0.00 0.00 12.01 0.00 0.00 0.00 11.94 -
NAPS 2.6377 2.3588 2.4122 2.4091 0.9978 1.7084 2.4076 6.29%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.35 2.49 2.50 2.66 2.50 2.58 2.66 -
P/RPS 0.07 0.08 0.08 0.12 0.09 0.10 0.12 -30.25%
P/EPS 3.72 -20.75 34.25 22.65 10.79 10.76 65.41 -85.28%
EY 26.89 -4.82 2.92 4.42 9.26 9.30 1.53 579.53%
DY 0.00 0.00 4.80 0.00 0.00 0.00 4.51 -
P/NAPS 0.89 1.05 1.04 1.10 2.50 1.51 1.10 -13.20%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 25/05/06 23/02/06 23/11/05 17/08/05 26/05/05 24/02/05 -
Price 2.34 2.45 2.52 2.60 2.46 2.68 2.69 -
P/RPS 0.07 0.08 0.08 0.12 0.09 0.10 0.12 -30.25%
P/EPS 3.70 -20.42 34.52 22.14 10.62 11.17 66.14 -85.44%
EY 27.01 -4.90 2.90 4.52 9.42 8.95 1.51 587.58%
DY 0.00 0.00 4.76 0.00 0.00 0.00 4.46 -
P/NAPS 0.89 1.03 1.05 1.08 2.46 1.57 1.11 -13.72%

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