[PETRONM] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -1.12%
YoY- 237.45%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 4,306,144 3,997,542 3,919,573 3,918,489 3,961,682 4,127,866 4,108,436 3.82%
PBT -26,456 -7,563 130,990 236,722 240,294 256,505 204,827 -
Tax 1,798 -740 -36,138 -68,489 -70,151 -74,024 -65,946 -
NP -24,658 -8,303 94,852 168,233 170,143 182,481 138,881 -
-
NP to SH -24,658 -8,303 94,852 168,233 170,143 182,481 138,881 -
-
Tax Rate - - 27.59% 28.93% 29.19% 28.86% 32.20% -
Total Cost 4,330,802 4,005,845 3,824,721 3,750,256 3,791,539 3,945,385 3,969,555 7.20%
-
Net Worth 523,800 0 532,007 543,985 561,205 553,448 456,237 11.66%
Dividend
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 523,800 0 532,007 543,985 561,205 553,448 456,237 11.66%
NOSH 270,000 265,173 270,054 269,300 269,810 269,974 269,963 0.01%
Ratio Analysis
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -0.57% -0.21% 2.42% 4.29% 4.29% 4.42% 3.38% -
ROE -4.71% 0.00% 17.83% 30.93% 30.32% 32.97% 30.44% -
Per Share
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,594.87 1,507.52 1,451.40 1,455.06 1,468.32 1,528.98 1,521.85 3.81%
EPS -9.13 -3.13 35.12 62.47 63.06 67.59 51.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 0.00 1.97 2.02 2.08 2.05 1.69 11.64%
Adjusted Per Share Value based on latest NOSH - 269,300
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 1,594.87 1,480.57 1,451.69 1,451.29 1,467.29 1,528.84 1,521.64 3.82%
EPS -9.13 -3.08 35.13 62.31 63.02 67.59 51.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 0.00 1.9704 2.0148 2.0785 2.0498 1.6898 11.65%
Price Multiplier on Financial Quarter End Date
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/12/02 13/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.91 1.93 2.10 2.42 2.70 2.25 1.58 -
P/RPS 0.12 0.13 0.14 0.17 0.18 0.15 0.10 15.67%
P/EPS -20.91 -61.64 5.98 3.87 4.28 3.33 3.07 -
EY -4.78 -1.62 16.73 25.81 23.36 30.04 32.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 1.07 1.20 1.30 1.10 0.93 4.27%
Price Multiplier on Announcement Date
31/12/02 13/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date - - 26/11/02 27/08/02 23/05/02 27/02/02 21/11/01 -
Price 0.00 0.00 2.13 2.37 2.82 2.62 1.63 -
P/RPS 0.00 0.00 0.15 0.16 0.19 0.17 0.11 -
P/EPS 0.00 0.00 6.06 3.79 4.47 3.88 3.17 -
EY 0.00 0.00 16.49 26.36 22.36 25.80 31.56 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 1.08 1.17 1.36 1.28 0.96 -

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