[PETRONM] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -37.76%
YoY- 80.59%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 9,743,020 9,412,976 8,453,460 8,269,287 6,064,651 7,650,248 7,203,452 22.28%
PBT 105,361 247,088 -46,540 34,150 45,282 89,138 92,420 9.12%
Tax -32,662 -76,598 14,428 -14,422 -13,585 -26,742 -27,728 11.52%
NP 72,698 170,490 -32,112 19,728 31,697 62,396 64,692 8.08%
-
NP to SH 72,698 170,490 -32,112 19,728 31,697 62,396 64,692 8.08%
-
Tax Rate 31.00% 31.00% - 42.23% 30.00% 30.00% 30.00% -
Total Cost 9,670,321 9,242,486 8,485,572 8,249,559 6,032,954 7,587,852 7,138,760 22.40%
-
Net Worth 680,200 712,173 636,888 651,294 650,452 269,395 461,257 29.52%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - 32,429 - - - -
Div Payout % - - - 164.38% - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 680,200 712,173 636,888 651,294 650,452 269,395 461,257 29.52%
NOSH 269,920 269,762 267,600 270,246 269,897 269,395 269,740 0.04%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 0.75% 1.81% -0.38% 0.24% 0.52% 0.82% 0.90% -
ROE 10.69% 23.94% -5.04% 3.03% 4.87% 23.16% 14.03% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3,609.59 3,489.35 3,158.99 3,059.90 2,247.02 2,839.78 2,670.51 22.22%
EPS 26.93 63.20 -12.00 7.30 11.70 23.20 24.00 7.97%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 2.52 2.64 2.38 2.41 2.41 1.00 1.71 29.46%
Adjusted Per Share Value based on latest NOSH - 271,374
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 3,608.53 3,486.29 3,130.91 3,062.70 2,246.17 2,833.43 2,667.95 22.27%
EPS 26.93 63.14 -11.89 7.31 11.74 23.11 23.96 8.09%
DPS 0.00 0.00 0.00 12.01 0.00 0.00 0.00 -
NAPS 2.5193 2.6377 2.3588 2.4122 2.4091 0.9978 1.7084 29.52%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 3.60 2.35 2.49 2.50 2.66 2.50 2.58 -
P/RPS 0.10 0.07 0.08 0.08 0.12 0.09 0.10 0.00%
P/EPS 13.37 3.72 -20.75 34.25 22.65 10.79 10.76 15.56%
EY 7.48 26.89 -4.82 2.92 4.42 9.26 9.30 -13.50%
DY 0.00 0.00 0.00 4.80 0.00 0.00 0.00 -
P/NAPS 1.43 0.89 1.05 1.04 1.10 2.50 1.51 -3.56%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 22/11/06 17/08/06 25/05/06 23/02/06 23/11/05 17/08/05 26/05/05 -
Price 3.50 2.34 2.45 2.52 2.60 2.46 2.68 -
P/RPS 0.10 0.07 0.08 0.08 0.12 0.09 0.10 0.00%
P/EPS 13.00 3.70 -20.42 34.52 22.14 10.62 11.17 10.63%
EY 7.70 27.01 -4.90 2.90 4.52 9.42 8.95 -9.53%
DY 0.00 0.00 0.00 4.76 0.00 0.00 0.00 -
P/NAPS 1.39 0.89 1.03 1.05 1.08 2.46 1.57 -7.79%

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