[PETRONM] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
14-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 5.69%
YoY- -35.99%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 8,318,577 5,503,823 2,891,454 11,503,558 8,503,604 5,599,681 2,751,732 108.93%
PBT -24,747 -17,965 42,723 135,986 123,725 10,236 114,582 -
Tax 6,924 5,030 -11,963 -37,815 -30,836 -2,889 -32,086 -
NP -17,823 -12,935 30,760 98,171 92,889 7,347 82,496 -
-
NP to SH -17,823 -12,935 30,760 98,171 92,889 7,347 82,496 -
-
Tax Rate - - 28.00% 27.81% 24.92% 28.22% 28.00% -
Total Cost 8,336,400 5,516,758 2,860,694 11,405,387 8,410,715 5,592,334 2,669,236 113.51%
-
Net Worth 896,399 901,799 971,999 954,739 944,127 850,248 963,141 -4.67%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - 37,758 - - - -
Div Payout % - - - 38.46% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 896,399 901,799 971,999 954,739 944,127 850,248 963,141 -4.67%
NOSH 270,000 270,000 270,000 270,000 269,750 266,535 269,787 0.05%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -0.21% -0.24% 1.06% 0.85% 1.09% 0.13% 3.00% -
ROE -1.99% -1.43% 3.16% 10.28% 9.84% 0.86% 8.57% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3,080.95 2,038.45 1,070.91 4,265.31 3,152.39 2,100.91 1,019.96 108.82%
EPS -6.60 -4.80 11.40 36.40 34.40 2.70 30.60 -
DPS 0.00 0.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 3.32 3.34 3.60 3.54 3.50 3.19 3.57 -4.72%
Adjusted Per Share Value based on latest NOSH - 270,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 3,080.95 2,038.45 1,070.91 4,265.31 3,149.48 2,073.96 1,019.16 108.93%
EPS -6.60 -4.80 11.40 36.40 34.40 2.72 30.55 -
DPS 0.00 0.00 0.00 14.00 0.00 0.00 0.00 -
NAPS 3.32 3.34 3.60 3.54 3.4968 3.1491 3.5672 -4.67%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 3.24 3.25 2.82 2.88 2.74 3.31 3.56 -
P/RPS 0.11 0.16 0.26 0.07 0.09 0.16 0.35 -53.74%
P/EPS -49.08 -67.84 24.75 7.90 7.96 120.08 11.64 -
EY -2.04 -1.47 4.04 12.66 12.57 0.83 8.59 -
DY 0.00 0.00 0.00 4.86 0.00 0.00 0.00 -
P/NAPS 0.98 0.97 0.78 0.83 0.78 1.04 1.00 -1.33%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 20/11/13 30/08/13 31/05/13 14/02/13 30/11/12 29/08/12 31/05/12 -
Price 3.15 3.23 3.53 2.80 2.80 2.90 3.37 -
P/RPS 0.10 0.16 0.33 0.07 0.09 0.14 0.33 -54.85%
P/EPS -47.72 -67.42 30.99 7.68 8.13 105.21 11.02 -
EY -2.10 -1.48 3.23 13.03 12.30 0.95 9.07 -
DY 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.97 0.98 0.80 0.80 0.91 0.94 0.70%

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