[PETRONM] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
22-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -550.24%
YoY- -240.47%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 8,453,460 7,203,452 5,884,736 4,924,268 3,297,128 3,970,956 3,184,060 17.66%
PBT -46,540 92,420 69,356 -77,696 57,832 122,676 -31,592 6.66%
Tax 14,428 -27,728 -20,872 21,756 -18,008 -33,500 31,592 -12.23%
NP -32,112 64,692 48,484 -55,940 39,824 89,176 0 -
-
NP to SH -32,112 64,692 48,484 -55,940 39,824 89,176 -22,928 5.77%
-
Tax Rate - 30.00% 30.09% - 31.14% 27.31% - -
Total Cost 8,485,572 7,138,760 5,836,252 4,980,208 3,257,304 3,881,780 3,184,060 17.73%
-
Net Worth 636,888 461,257 560,259 486,785 561,205 404,078 363,981 9.76%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 636,888 461,257 560,259 486,785 561,205 404,078 363,981 9.76%
NOSH 267,600 269,740 269,355 268,942 269,810 278,675 286,600 -1.13%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -0.38% 0.90% 0.82% -1.14% 1.21% 2.25% 0.00% -
ROE -5.04% 14.03% 8.65% -11.49% 7.10% 22.07% -6.30% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 3,158.99 2,670.51 2,184.75 1,830.98 1,222.02 1,424.94 1,110.98 19.01%
EPS -12.00 24.00 18.00 -20.80 14.76 32.00 -8.00 6.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.38 1.71 2.08 1.81 2.08 1.45 1.27 11.03%
Adjusted Per Share Value based on latest NOSH - 268,942
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 3,130.91 2,667.95 2,179.53 1,823.80 1,221.16 1,470.72 1,179.28 17.66%
EPS -11.89 23.96 17.96 -20.72 14.75 33.03 -8.49 5.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3588 1.7084 2.075 1.8029 2.0785 1.4966 1.3481 9.76%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 -
Price 2.49 2.58 2.87 1.90 2.70 1.44 2.70 -
P/RPS 0.08 0.10 0.13 0.10 0.22 0.10 0.24 -16.72%
P/EPS -20.75 10.76 15.94 -9.13 18.29 4.50 -33.75 -7.78%
EY -4.82 9.30 6.27 -10.95 5.47 22.22 -2.96 8.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.51 1.38 1.05 1.30 0.99 2.13 -11.11%
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 25/05/06 26/05/05 25/05/04 22/05/03 23/05/02 22/05/01 17/05/00 -
Price 2.45 2.68 2.76 2.04 2.82 1.52 2.71 -
P/RPS 0.08 0.10 0.13 0.11 0.23 0.11 0.24 -16.72%
P/EPS -20.42 11.17 15.33 -9.81 19.11 4.75 -33.88 -8.08%
EY -4.90 8.95 6.52 -10.20 5.23 21.05 -2.95 8.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.57 1.33 1.13 1.36 1.05 2.13 -11.40%

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