[PETRONM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -68.67%
YoY- -62.71%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 11,128,100 8,318,577 5,503,823 2,891,454 11,503,558 8,503,604 5,599,681 57.86%
PBT -75,418 -24,747 -17,965 42,723 135,986 123,725 10,236 -
Tax 11,172 6,924 5,030 -11,963 -37,815 -30,836 -2,889 -
NP -64,246 -17,823 -12,935 30,760 98,171 92,889 7,347 -
-
NP to SH -64,246 -17,823 -12,935 30,760 98,171 92,889 7,347 -
-
Tax Rate - - - 28.00% 27.81% 24.92% 28.22% -
Total Cost 11,192,346 8,336,400 5,516,758 2,860,694 11,405,387 8,410,715 5,592,334 58.61%
-
Net Worth 861,300 896,399 901,799 971,999 954,739 944,127 850,248 0.86%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 37,800 - - - 37,758 - - -
Div Payout % 0.00% - - - 38.46% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 861,300 896,399 901,799 971,999 954,739 944,127 850,248 0.86%
NOSH 270,000 270,000 270,000 270,000 270,000 269,750 266,535 0.86%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -0.58% -0.21% -0.24% 1.06% 0.85% 1.09% 0.13% -
ROE -7.46% -1.99% -1.43% 3.16% 10.28% 9.84% 0.86% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4,121.52 3,080.95 2,038.45 1,070.91 4,265.31 3,152.39 2,100.91 56.51%
EPS -23.80 -6.60 -4.80 11.40 36.40 34.40 2.70 -
DPS 14.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 3.19 3.32 3.34 3.60 3.54 3.50 3.19 0.00%
Adjusted Per Share Value based on latest NOSH - 270,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 4,121.52 3,080.95 2,038.45 1,070.91 4,265.31 3,149.48 2,073.96 57.86%
EPS -23.80 -6.60 -4.80 11.40 36.40 34.40 2.72 -
DPS 14.00 0.00 0.00 0.00 14.00 0.00 0.00 -
NAPS 3.19 3.32 3.34 3.60 3.54 3.4968 3.1491 0.86%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.00 3.24 3.25 2.82 2.88 2.74 3.31 -
P/RPS 0.07 0.11 0.16 0.26 0.07 0.09 0.16 -42.28%
P/EPS -12.61 -49.08 -67.84 24.75 7.90 7.96 120.08 -
EY -7.93 -2.04 -1.47 4.04 12.66 12.57 0.83 -
DY 4.67 0.00 0.00 0.00 4.86 0.00 0.00 -
P/NAPS 0.94 0.98 0.97 0.78 0.83 0.78 1.04 -6.50%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 20/11/13 30/08/13 31/05/13 14/02/13 30/11/12 29/08/12 -
Price 3.04 3.15 3.23 3.53 2.80 2.80 2.90 -
P/RPS 0.07 0.10 0.16 0.33 0.07 0.09 0.14 -36.92%
P/EPS -12.78 -47.72 -67.42 30.99 7.68 8.13 105.21 -
EY -7.83 -2.10 -1.48 3.23 13.03 12.30 0.95 -
DY 4.61 0.00 0.00 0.00 5.00 0.00 0.00 -
P/NAPS 0.95 0.95 0.97 0.98 0.80 0.80 0.91 2.90%

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