[PETRONM] QoQ Annualized Quarter 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- -14.09%
YoY- 762.73%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 5,960,804 5,889,582 5,884,736 4,774,443 4,724,750 4,767,298 4,924,268 13.54%
PBT -64,260 1,846 69,356 87,185 98,749 169,630 -77,696 -11.85%
Tax 17,074 -554 -20,872 -30,170 -32,386 -50,772 21,756 -14.88%
NP -47,185 1,292 48,484 57,015 66,362 118,858 -55,940 -10.69%
-
NP to SH -47,185 1,292 48,484 57,015 66,362 118,858 -55,940 -10.69%
-
Tax Rate - 30.01% 30.09% 34.60% 32.80% 29.93% - -
Total Cost 6,007,989 5,888,290 5,836,252 4,717,428 4,658,388 4,648,440 4,980,208 13.28%
-
Net Worth 491,663 629,850 560,259 548,532 535,590 542,964 486,785 0.66%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 32,425 - - - -
Div Payout % - - - 56.87% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 491,663 629,850 560,259 548,532 535,590 542,964 486,785 0.66%
NOSH 270,145 322,999 269,355 270,213 270,500 270,131 268,942 0.29%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -0.79% 0.02% 0.82% 1.19% 1.40% 2.49% -1.14% -
ROE -9.60% 0.21% 8.65% 10.39% 12.39% 21.89% -11.49% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2,206.52 1,823.40 2,184.75 1,766.92 1,746.67 1,764.80 1,830.98 13.20%
EPS -17.47 0.40 18.00 21.10 24.53 44.00 -20.80 -10.95%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 1.82 1.95 2.08 2.03 1.98 2.01 1.81 0.36%
Adjusted Per Share Value based on latest NOSH - 268,259
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 2,207.71 2,181.33 2,179.53 1,768.31 1,749.91 1,765.67 1,823.80 13.54%
EPS -17.48 0.48 17.96 21.12 24.58 44.02 -20.72 -10.68%
DPS 0.00 0.00 0.00 12.01 0.00 0.00 0.00 -
NAPS 1.821 2.3328 2.075 2.0316 1.9837 2.011 1.8029 0.66%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 2.39 2.55 2.87 2.52 2.36 2.06 1.90 -
P/RPS 0.11 0.14 0.13 0.14 0.14 0.12 0.10 6.54%
P/EPS -13.68 637.50 15.94 11.94 9.62 4.68 -9.13 30.84%
EY -7.31 0.16 6.27 8.37 10.40 21.36 -10.95 -23.55%
DY 0.00 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 1.31 1.31 1.38 1.24 1.19 1.02 1.05 15.84%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 19/08/04 25/05/04 19/02/04 17/11/03 27/08/03 22/05/03 -
Price 2.72 2.56 2.76 2.50 2.43 2.23 2.04 -
P/RPS 0.12 0.14 0.13 0.14 0.14 0.13 0.11 5.95%
P/EPS -15.57 640.00 15.33 11.85 9.90 5.07 -9.81 35.95%
EY -6.42 0.16 6.52 8.44 10.10 19.73 -10.20 -26.49%
DY 0.00 0.00 0.00 4.80 0.00 0.00 0.00 -
P/NAPS 1.49 1.31 1.33 1.23 1.23 1.11 1.13 20.18%

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