[PETRONM] QoQ Quarter Result on 13-Dec-2002 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
13-Dec-2002 [#4]
Profit Trend
QoQ- 58.94%
YoY- -106.28%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,152,582 1,231,067 1,135,157 1,135,157 1,049,647 983,889 824,282 30.77%
PBT 104,239 -19,424 -4,435 -4,053 -21,530 3,562 14,458 386.08%
Tax -30,825 5,439 -1,964 -2,046 6,677 -869 -4,502 366.40%
NP 73,414 -13,985 -6,399 -6,099 -14,853 2,693 9,956 394.92%
-
NP to SH 73,414 -13,985 -6,399 -6,099 -14,853 2,693 9,956 394.92%
-
Tax Rate 29.57% - - - - 24.40% 31.14% -
Total Cost 1,079,168 1,245,052 1,141,556 1,141,256 1,064,500 981,196 814,326 25.28%
-
Net Worth 542,507 486,785 523,800 0 532,007 543,985 561,205 -2.67%
Dividend
30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 542,507 486,785 523,800 0 532,007 543,985 561,205 -2.67%
NOSH 269,904 268,942 270,000 265,173 270,054 269,300 269,810 0.02%
Ratio Analysis
30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 6.37% -1.14% -0.56% -0.54% -1.42% 0.27% 1.21% -
ROE 13.53% -2.87% -1.22% 0.00% -2.79% 0.50% 1.77% -
Per Share
30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 427.03 457.74 420.43 428.08 388.68 365.35 305.50 30.74%
EPS 27.20 -5.20 -2.37 -2.30 -5.50 1.00 3.69 394.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.01 1.81 1.94 0.00 1.97 2.02 2.08 -2.70%
Adjusted Per Share Value based on latest NOSH - 265,173
30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 426.88 455.95 420.43 420.43 388.76 364.40 305.29 30.77%
EPS 27.19 -5.18 -2.37 -2.26 -5.50 1.00 3.69 394.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0093 1.8029 1.94 0.00 1.9704 2.0148 2.0785 -2.67%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 28/06/02 29/03/02 -
Price 2.06 1.90 1.91 1.93 2.10 2.42 2.70 -
P/RPS 0.48 0.42 0.45 0.45 0.54 0.66 0.88 -38.44%
P/EPS 7.57 -36.54 -80.59 -83.91 -38.18 242.00 73.17 -83.73%
EY 13.20 -2.74 -1.24 -1.19 -2.62 0.41 1.37 513.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.05 0.98 0.00 1.07 1.20 1.30 -17.64%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/08/03 22/05/03 26/02/03 - 26/11/02 27/08/02 23/05/02 -
Price 2.23 2.04 1.81 0.00 2.13 2.37 2.82 -
P/RPS 0.52 0.45 0.43 0.00 0.55 0.65 0.92 -36.66%
P/EPS 8.20 -39.23 -76.37 0.00 -38.73 237.00 76.42 -83.24%
EY 12.20 -2.55 -1.31 0.00 -2.58 0.42 1.31 496.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.13 0.93 0.00 1.08 1.17 1.36 -15.00%

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