[PETRONM] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -12.56%
YoY- 198.88%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 11,735,217 9,924,162 6,262,999 2,953,451 9,740,487 6,802,359 4,307,269 94.47%
PBT -329,725 107,231 294,915 70,410 76,151 61,764 39,578 -
Tax 78,399 -31,097 -85,525 -20,419 -18,979 -18,529 -11,873 -
NP -251,326 76,134 209,390 49,991 57,172 43,235 27,705 -
-
NP to SH -251,326 76,134 209,390 49,991 57,172 43,235 27,705 -
-
Tax Rate - 29.00% 29.00% 29.00% 24.92% 30.00% 30.00% -
Total Cost 11,986,543 9,848,028 6,053,609 2,903,460 9,683,315 6,759,124 4,279,564 98.08%
-
Net Worth 391,431 718,143 852,670 718,789 666,107 653,929 634,794 -27.44%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 32,394 - - - 32,361 - - -
Div Payout % 0.00% - - - 56.60% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 391,431 718,143 852,670 718,789 666,107 653,929 634,794 -27.44%
NOSH 269,952 269,978 269,832 270,221 269,679 270,218 268,980 0.23%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -2.14% 0.77% 3.34% 1.69% 0.59% 0.64% 0.64% -
ROE -64.21% 10.60% 24.56% 6.95% 8.58% 6.61% 4.36% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4,347.14 3,675.91 2,321.07 1,092.97 3,611.88 2,517.35 1,601.33 94.01%
EPS -93.10 28.20 77.60 18.50 21.20 16.00 10.30 -
DPS 12.00 0.00 0.00 0.00 12.00 0.00 0.00 -
NAPS 1.45 2.66 3.16 2.66 2.47 2.42 2.36 -27.62%
Adjusted Per Share Value based on latest NOSH - 270,221
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 4,346.38 3,675.62 2,319.63 1,093.87 3,607.59 2,519.39 1,595.28 94.47%
EPS -93.08 28.20 77.55 18.52 21.17 16.01 10.26 -
DPS 12.00 0.00 0.00 0.00 11.99 0.00 0.00 -
NAPS 1.4497 2.6598 3.158 2.6622 2.4671 2.422 2.3511 -27.44%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 2.12 2.43 2.40 2.18 2.06 2.46 2.92 -
P/RPS 0.05 0.07 0.10 0.20 0.06 0.10 0.18 -57.26%
P/EPS -2.28 8.62 3.09 11.78 9.72 15.38 28.35 -
EY -43.92 11.60 32.33 8.49 10.29 6.50 3.53 -
DY 5.66 0.00 0.00 0.00 5.83 0.00 0.00 -
P/NAPS 1.46 0.91 0.76 0.82 0.83 1.02 1.24 11.44%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 18/02/09 19/11/08 20/08/08 26/05/08 20/02/08 21/11/07 22/08/07 -
Price 2.11 2.14 2.48 2.51 2.13 2.43 2.49 -
P/RPS 0.05 0.06 0.11 0.23 0.06 0.10 0.16 -53.78%
P/EPS -2.27 7.59 3.20 13.57 10.05 15.19 24.17 -
EY -44.12 13.18 31.29 7.37 9.95 6.58 4.14 -
DY 5.69 0.00 0.00 0.00 5.63 0.00 0.00 -
P/NAPS 1.46 0.80 0.78 0.94 0.86 1.00 1.06 23.67%

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