[PETRONM] QoQ Annualized Quarter 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- -15.03%
YoY- -104.71%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 CAGR
Revenue 4,724,750 4,767,298 4,924,268 3,999,915 3,999,915 3,810,424 3,616,342 23.80%
PBT 98,749 169,630 -77,696 -7,945 -6,418 -4,680 36,040 123.67%
Tax -32,386 -50,772 21,756 -658 -1,061 1,741 -10,742 141.42%
NP 66,362 118,858 -55,940 -8,603 -7,479 -2,938 25,298 116.03%
-
NP to SH 66,362 118,858 -55,940 -8,603 -7,479 -2,938 25,298 116.03%
-
Tax Rate 32.80% 29.93% - - - - 29.81% -
Total Cost 4,658,388 4,648,440 4,980,208 4,008,518 4,007,394 3,813,362 3,591,044 23.10%
-
Net Worth 535,590 542,964 486,785 523,191 0 529,497 545,961 -1.52%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 CAGR
Div - - - 26,968 26,710 - - -
Div Payout % - - - 0.00% 0.00% - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 CAGR
Net Worth 535,590 542,964 486,785 523,191 0 529,497 545,961 -1.52%
NOSH 270,500 270,131 268,942 269,686 267,107 268,780 270,277 0.06%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 CAGR
NP Margin 1.40% 2.49% -1.14% -0.22% -0.19% -0.08% 0.70% -
ROE 12.39% 21.89% -11.49% -1.64% 0.00% -0.55% 4.63% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 CAGR
RPS 1,746.67 1,764.80 1,830.98 1,483.17 1,497.49 1,417.67 1,338.01 23.72%
EPS 24.53 44.00 -20.80 -3.19 -2.80 -1.09 9.36 115.86%
DPS 0.00 0.00 0.00 10.00 10.00 0.00 0.00 -
NAPS 1.98 2.01 1.81 1.94 0.00 1.97 2.02 -1.58%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 CAGR
RPS 1,749.91 1,765.67 1,823.80 1,481.45 1,481.45 1,411.27 1,339.39 23.80%
EPS 24.58 44.02 -20.72 -3.19 -2.77 -1.09 9.37 116.03%
DPS 0.00 0.00 0.00 9.99 9.89 0.00 0.00 -
NAPS 1.9837 2.011 1.8029 1.9377 0.00 1.9611 2.0221 -1.51%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 28/06/02 -
Price 2.36 2.06 1.90 1.91 1.93 2.10 2.42 -
P/RPS 0.14 0.12 0.10 0.13 0.13 0.15 0.18 -18.18%
P/EPS 9.62 4.68 -9.13 -59.87 -68.93 -192.07 25.85 -54.59%
EY 10.40 21.36 -10.95 -1.67 -1.45 -0.52 3.87 120.23%
DY 0.00 0.00 0.00 5.24 5.18 0.00 0.00 -
P/NAPS 1.19 1.02 1.05 0.98 0.00 1.07 1.20 -0.66%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 CAGR
Date 17/11/03 27/08/03 22/05/03 26/02/03 - 26/11/02 27/08/02 -
Price 2.43 2.23 2.04 1.81 0.00 2.13 2.37 -
P/RPS 0.14 0.13 0.11 0.12 0.00 0.15 0.18 -18.18%
P/EPS 9.90 5.07 -9.81 -56.74 0.00 -194.82 25.32 -52.76%
EY 10.10 19.73 -10.20 -1.76 0.00 -0.51 3.95 111.66%
DY 0.00 0.00 0.00 5.52 0.00 0.00 0.00 -
P/NAPS 1.23 1.11 1.13 0.93 0.00 1.08 1.17 4.07%

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