[PETRONM] QoQ Cumulative 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- 89.55%
YoY- -121.83%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative 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 8,611,028 5,990,000 2,942,895 11,128,100 8,318,577 5,503,823 57.51%
PBT -85,772 -20,858 -11,431 -9,326 -75,418 -24,747 -17,965 182.73%
Tax 21,294 3,963 3,200 2,611 11,172 6,924 5,030 161.00%
NP -64,478 -16,895 -8,231 -6,715 -64,246 -17,823 -12,935 190.95%
-
NP to SH -64,478 -16,895 -8,231 -6,715 -64,246 -17,823 -12,935 190.95%
-
Tax Rate - - - - - - - -
Total Cost 10,965,507 8,627,923 5,998,231 2,949,610 11,192,346 8,336,400 5,516,758 57.88%
-
Net Worth 758,088 801,842 828,587 855,900 861,300 896,399 901,799 -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 758,088 801,842 828,587 855,900 861,300 896,399 901,799 -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% -2.11% -0.99% -0.78% -7.46% -1.99% -1.43% -
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 3,210.98 2,183.21 1,089.96 4,121.52 3,080.95 2,038.45 57.60%
EPS -23.90 -6.30 -3.00 -2.50 -23.80 -6.60 -4.80 190.73%
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 3,210.98 2,183.21 1,089.96 4,121.52 3,080.95 2,038.45 57.60%
EPS -23.90 -6.30 -3.00 -2.50 -23.80 -6.60 -4.80 190.73%
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 0.09 0.13 0.27 0.07 0.11 0.16 -47.90%
P/EPS -10.92 -44.76 -96.33 -116.60 -12.61 -49.08 -67.84 -70.31%
EY -9.15 -2.23 -1.04 -0.86 -7.93 -2.04 -1.47 237.25%
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 0.08 0.13 0.29 0.07 0.10 0.16 -42.28%
P/EPS -11.60 -43.02 -96.33 -126.66 -12.78 -47.72 -67.42 -68.96%
EY -8.62 -2.32 -1.04 -0.79 -7.83 -2.10 -1.48 222.67%
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