[PETRONM] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
26-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -90.28%
YoY- -64.2%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 9,069,812 8,614,538 7,557,400 9,336,444 9,743,020 9,412,976 8,453,460 4.79%
PBT 82,352 79,156 95,576 7,222 105,361 247,088 -46,540 -
Tax -24,705 -23,746 -28,672 -159 -32,662 -76,598 14,428 -
NP 57,646 55,410 66,904 7,063 72,698 170,490 -32,112 -
-
NP to SH 57,646 55,410 66,904 7,063 72,698 170,490 -32,112 -
-
Tax Rate 30.00% 30.00% 30.00% 2.20% 31.00% 31.00% - -
Total Cost 9,012,165 8,559,128 7,490,496 9,329,381 9,670,321 9,242,486 8,485,572 4.09%
-
Net Worth 653,929 634,794 650,155 638,386 680,200 712,173 636,888 1.77%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 32,598 - - - -
Div Payout % - - - 461.54% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 653,929 634,794 650,155 638,386 680,200 712,173 636,888 1.77%
NOSH 270,218 268,980 269,774 271,653 269,920 269,762 267,600 0.65%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 0.64% 0.64% 0.89% 0.08% 0.75% 1.81% -0.38% -
ROE 8.82% 8.73% 10.29% 1.11% 10.69% 23.94% -5.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3,356.47 3,202.66 2,801.38 3,436.89 3,609.59 3,489.35 3,158.99 4.12%
EPS 21.33 20.60 24.80 2.60 26.93 63.20 -12.00 -
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 2.42 2.36 2.41 2.35 2.52 2.64 2.38 1.11%
Adjusted Per Share Value based on latest NOSH - 269,664
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3,359.19 3,190.57 2,799.04 3,457.94 3,608.53 3,486.29 3,130.91 4.79%
EPS 21.35 20.52 24.78 2.62 26.93 63.14 -11.89 -
DPS 0.00 0.00 0.00 12.07 0.00 0.00 0.00 -
NAPS 2.422 2.3511 2.408 2.3644 2.5193 2.6377 2.3588 1.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.46 2.92 2.98 2.99 3.60 2.35 2.49 -
P/RPS 0.07 0.09 0.11 0.09 0.10 0.07 0.08 -8.50%
P/EPS 11.53 14.17 12.02 115.00 13.37 3.72 -20.75 -
EY 8.67 7.05 8.32 0.87 7.48 26.89 -4.82 -
DY 0.00 0.00 0.00 4.01 0.00 0.00 0.00 -
P/NAPS 1.02 1.24 1.24 1.27 1.43 0.89 1.05 -1.91%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 22/08/07 22/05/07 26/02/07 22/11/06 17/08/06 25/05/06 -
Price 2.43 2.49 3.16 3.20 3.50 2.34 2.45 -
P/RPS 0.07 0.08 0.11 0.09 0.10 0.07 0.08 -8.50%
P/EPS 11.39 12.09 12.74 123.08 13.00 3.70 -20.42 -
EY 8.78 8.27 7.85 0.81 7.70 27.01 -4.90 -
DY 0.00 0.00 0.00 3.75 0.00 0.00 0.00 -
P/NAPS 1.00 1.06 1.31 1.36 1.39 0.89 1.03 -1.94%

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