[PETRONM] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
22-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -57.36%
YoY- 129.36%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 8,614,538 7,557,400 9,336,444 9,743,020 9,412,976 8,453,460 8,269,287 2.77%
PBT 79,156 95,576 7,222 105,361 247,088 -46,540 34,150 75.41%
Tax -23,746 -28,672 -159 -32,662 -76,598 14,428 -14,422 39.56%
NP 55,410 66,904 7,063 72,698 170,490 -32,112 19,728 99.44%
-
NP to SH 55,410 66,904 7,063 72,698 170,490 -32,112 19,728 99.44%
-
Tax Rate 30.00% 30.00% 2.20% 31.00% 31.00% - 42.23% -
Total Cost 8,559,128 7,490,496 9,329,381 9,670,321 9,242,486 8,485,572 8,249,559 2.49%
-
Net Worth 634,794 650,155 638,386 680,200 712,173 636,888 651,294 -1.70%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 32,598 - - - 32,429 -
Div Payout % - - 461.54% - - - 164.38% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 634,794 650,155 638,386 680,200 712,173 636,888 651,294 -1.70%
NOSH 268,980 269,774 271,653 269,920 269,762 267,600 270,246 -0.31%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 0.64% 0.89% 0.08% 0.75% 1.81% -0.38% 0.24% -
ROE 8.73% 10.29% 1.11% 10.69% 23.94% -5.04% 3.03% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3,202.66 2,801.38 3,436.89 3,609.59 3,489.35 3,158.99 3,059.90 3.09%
EPS 20.60 24.80 2.60 26.93 63.20 -12.00 7.30 100.07%
DPS 0.00 0.00 12.00 0.00 0.00 0.00 12.00 -
NAPS 2.36 2.41 2.35 2.52 2.64 2.38 2.41 -1.39%
Adjusted Per Share Value based on latest NOSH - 269,482
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3,190.57 2,799.04 3,457.94 3,608.53 3,486.29 3,130.91 3,062.70 2.77%
EPS 20.52 24.78 2.62 26.93 63.14 -11.89 7.31 99.37%
DPS 0.00 0.00 12.07 0.00 0.00 0.00 12.01 -
NAPS 2.3511 2.408 2.3644 2.5193 2.6377 2.3588 2.4122 -1.70%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 2.92 2.98 2.99 3.60 2.35 2.49 2.50 -
P/RPS 0.09 0.11 0.09 0.10 0.07 0.08 0.08 8.19%
P/EPS 14.17 12.02 115.00 13.37 3.72 -20.75 34.25 -44.56%
EY 7.05 8.32 0.87 7.48 26.89 -4.82 2.92 80.26%
DY 0.00 0.00 4.01 0.00 0.00 0.00 4.80 -
P/NAPS 1.24 1.24 1.27 1.43 0.89 1.05 1.04 12.47%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 22/05/07 26/02/07 22/11/06 17/08/06 25/05/06 23/02/06 -
Price 2.49 3.16 3.20 3.50 2.34 2.45 2.52 -
P/RPS 0.08 0.11 0.09 0.10 0.07 0.08 0.08 0.00%
P/EPS 12.09 12.74 123.08 13.00 3.70 -20.42 34.52 -50.40%
EY 8.27 7.85 0.81 7.70 27.01 -4.90 2.90 101.48%
DY 0.00 0.00 3.75 0.00 0.00 0.00 4.76 -
P/NAPS 1.06 1.31 1.36 1.39 0.89 1.03 1.05 0.63%

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