[PETRONM] QoQ Cumulative Quarter Result on 30-Jun-2002 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 27.05%
YoY- -52.97%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 3,999,915 3,999,915 2,857,818 1,808,171 824,282 4,125,111 3,070,679 23.51%
PBT -7,945 -6,418 -3,510 18,020 14,458 256,505 122,005 -
Tax -658 -1,061 1,306 -5,371 -4,502 -74,024 -36,580 -95.96%
NP -8,603 -7,479 -2,204 12,649 9,956 182,481 85,425 -
-
NP to SH -8,603 -7,479 -2,204 12,649 9,956 182,481 85,425 -
-
Tax Rate - - - 29.81% 31.14% 28.86% 29.98% -
Total Cost 4,008,518 4,007,394 2,860,022 1,795,522 814,326 3,942,630 2,985,254 26.54%
-
Net Worth 523,191 0 529,497 545,961 561,205 553,463 456,283 11.54%
Dividend
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 26,968 26,710 - - - 26,998 - -
Div Payout % 0.00% 0.00% - - - 14.80% - -
Equity
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 523,191 0 529,497 545,961 561,205 553,463 456,283 11.54%
NOSH 269,686 267,107 268,780 270,277 269,810 269,982 269,990 -0.08%
Ratio Analysis
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -0.22% -0.19% -0.08% 0.70% 1.21% 4.42% 2.78% -
ROE -1.64% 0.00% -0.42% 2.32% 1.77% 32.97% 18.72% -
Per Share
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,483.17 1,497.49 1,063.25 669.00 305.50 1,527.92 1,137.33 23.62%
EPS -3.19 -2.80 -0.82 4.68 3.69 67.59 31.64 -
DPS 10.00 10.00 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.94 0.00 1.97 2.02 2.08 2.05 1.69 11.64%
Adjusted Per Share Value based on latest NOSH - 269,300
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,481.45 1,481.45 1,058.45 669.69 305.29 1,527.82 1,137.29 23.50%
EPS -3.19 -2.77 -0.82 4.68 3.69 67.59 31.64 -
DPS 9.99 9.89 0.00 0.00 0.00 10.00 0.00 -
NAPS 1.9377 0.00 1.9611 2.0221 2.0785 2.0499 1.6899 11.54%
Price Multiplier on Financial Quarter End Date
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/12/02 13/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.91 1.93 2.10 2.42 2.70 2.25 1.58 -
P/RPS 0.13 0.13 0.20 0.36 0.88 0.15 0.14 -5.74%
P/EPS -59.87 -68.93 -256.10 51.71 73.17 3.33 4.99 -
EY -1.67 -1.45 -0.39 1.93 1.37 30.04 20.03 -
DY 5.24 5.18 0.00 0.00 0.00 4.44 0.00 -
P/NAPS 0.98 0.00 1.07 1.20 1.30 1.10 0.93 4.27%
Price Multiplier on Announcement Date
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 26/02/03 - 26/11/02 27/08/02 23/05/02 27/02/02 21/11/01 -
Price 1.81 0.00 2.13 2.37 2.82 2.62 1.63 -
P/RPS 0.12 0.00 0.20 0.35 0.92 0.17 0.14 -11.58%
P/EPS -56.74 0.00 -259.76 50.64 76.42 3.88 5.15 -
EY -1.76 0.00 -0.38 1.97 1.31 25.80 19.41 -
DY 5.52 0.00 0.00 0.00 0.00 3.82 0.00 -
P/NAPS 0.93 0.00 1.08 1.17 1.36 1.28 0.96 -2.50%

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