[PETRONM] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 58.19%
YoY- -121.83%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 10,901,029 11,481,370 11,980,000 11,771,580 11,128,100 11,091,436 11,007,646 -0.64%
PBT -85,772 -27,810 -22,862 -37,304 -75,418 -32,996 -35,930 78.33%
Tax 21,294 5,284 6,400 10,444 11,172 9,232 10,060 64.63%
NP -64,478 -22,526 -16,462 -26,860 -64,246 -23,764 -25,870 83.52%
-
NP to SH -64,478 -22,526 -16,462 -26,860 -64,246 -23,764 -25,870 83.52%
-
Tax Rate - - - - - - - -
Total Cost 10,965,507 11,503,897 11,996,462 11,798,440 11,192,346 11,115,200 11,033,516 -0.41%
-
Net Worth 758,088 801,841 828,587 855,900 861,300 896,399 901,799 -10.90%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - 37,800 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 758,088 801,841 828,587 855,900 861,300 896,399 901,799 -10.90%
NOSH 270,000 270,000 270,000 270,000 270,000 270,000 270,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin -0.59% -0.20% -0.14% -0.23% -0.58% -0.21% -0.24% -
ROE -8.51% -2.81% -1.99% -3.14% -7.46% -2.65% -2.87% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4,040.67 4,281.30 4,366.42 4,359.84 4,121.52 4,107.94 4,076.91 -0.59%
EPS -23.90 -8.40 -6.00 -10.00 -23.80 -8.80 -9.60 83.38%
DPS 0.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 2.81 2.99 3.02 3.17 3.19 3.32 3.34 -10.85%
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4,040.67 4,281.30 4,366.42 4,359.84 4,121.52 4,107.94 4,076.91 -0.59%
EPS -23.90 -8.40 -6.00 -10.00 -23.80 -8.80 -9.60 83.38%
DPS 0.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 2.81 2.99 3.02 3.17 3.19 3.32 3.34 -10.85%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 2.59 2.82 2.89 2.90 3.00 3.24 3.25 -
P/RPS 0.06 0.07 0.07 0.07 0.07 0.08 0.08 -17.40%
P/EPS -10.92 -33.57 -48.17 -29.15 -12.61 -36.81 -33.92 -52.93%
EY -9.15 -2.98 -2.08 -3.43 -7.93 -2.72 -2.95 112.24%
DY 0.00 0.00 0.00 0.00 4.67 0.00 0.00 -
P/NAPS 0.92 0.94 0.96 0.91 0.94 0.98 0.97 -3.45%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 20/11/14 22/08/14 22/05/14 20/02/14 20/11/13 30/08/13 -
Price 2.75 2.71 2.89 3.15 3.04 3.15 3.23 -
P/RPS 0.07 0.06 0.07 0.07 0.07 0.08 0.08 -8.49%
P/EPS -11.60 -32.26 -48.17 -31.66 -12.78 -35.79 -33.71 -50.79%
EY -8.62 -3.10 -2.08 -3.16 -7.83 -2.79 -2.97 103.07%
DY 0.00 0.00 0.00 0.00 4.61 0.00 0.00 -
P/NAPS 0.98 0.91 0.96 0.99 0.95 0.95 0.97 0.68%

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