[PETRONM] QoQ Quarter Result on 30-Sep-2003 [#3]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
17-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -113.15%
YoY- 34.98%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 1,473,607 1,471,184 1,230,880 1,159,914 1,152,582 1,231,067 1,135,157 19.01%
PBT -16,416 17,339 13,123 -10,753 104,239 -19,424 -4,435 139.47%
Tax 4,941 -5,218 -5,880 1,096 -30,825 5,439 -1,964 -
NP -11,475 12,121 7,243 -9,657 73,414 -13,985 -6,399 47.65%
-
NP to SH -11,475 12,121 7,243 -9,657 73,414 -13,985 -6,399 47.65%
-
Tax Rate - 30.09% 44.81% - 29.57% - - -
Total Cost 1,485,082 1,459,063 1,223,637 1,169,571 1,079,168 1,245,052 1,141,556 19.18%
-
Net Worth 520,377 560,259 544,566 531,135 542,507 486,785 523,800 -0.43%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 520,377 560,259 544,566 531,135 542,507 486,785 523,800 -0.43%
NOSH 266,860 269,355 268,259 268,250 269,904 268,942 270,000 -0.77%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -0.78% 0.82% 0.59% -0.83% 6.37% -1.14% -0.56% -
ROE -2.21% 2.16% 1.33% -1.82% 13.53% -2.87% -1.22% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 552.20 546.19 458.84 432.40 427.03 457.74 420.43 19.95%
EPS -4.30 4.50 2.70 -3.60 27.20 -5.20 -2.37 48.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.95 2.08 2.03 1.98 2.01 1.81 1.94 0.34%
Adjusted Per Share Value based on latest NOSH - 268,250
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 545.78 544.88 455.88 429.60 426.88 455.95 420.43 19.01%
EPS -4.25 4.49 2.68 -3.58 27.19 -5.18 -2.37 47.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9273 2.075 2.0169 1.9672 2.0093 1.8029 1.94 -0.43%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 2.55 2.87 2.52 2.36 2.06 1.90 1.91 -
P/RPS 0.46 0.53 0.55 0.55 0.48 0.42 0.45 1.47%
P/EPS -59.30 63.78 93.33 -65.56 7.57 -36.54 -80.59 -18.51%
EY -1.69 1.57 1.07 -1.53 13.20 -2.74 -1.24 22.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.38 1.24 1.19 1.02 1.05 0.98 21.36%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 25/05/04 19/02/04 17/11/03 27/08/03 22/05/03 26/02/03 -
Price 2.56 2.76 2.50 2.43 2.23 2.04 1.81 -
P/RPS 0.46 0.51 0.54 0.56 0.52 0.45 0.43 4.60%
P/EPS -59.53 61.33 92.59 -67.50 8.20 -39.23 -76.37 -15.31%
EY -1.68 1.63 1.08 -1.48 12.20 -2.55 -1.31 18.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.33 1.23 1.23 1.11 1.13 0.93 25.68%

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