[PETRONM] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
25-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -14.96%
YoY- 186.67%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 7,557,400 8,453,460 7,203,452 5,884,736 4,924,268 3,297,128 3,970,956 11.31%
PBT 95,576 -46,540 92,420 69,356 -77,696 57,832 122,676 -4.07%
Tax -28,672 14,428 -27,728 -20,872 21,756 -18,008 -33,500 -2.55%
NP 66,904 -32,112 64,692 48,484 -55,940 39,824 89,176 -4.67%
-
NP to SH 66,904 -32,112 64,692 48,484 -55,940 39,824 89,176 -4.67%
-
Tax Rate 30.00% - 30.00% 30.09% - 31.14% 27.31% -
Total Cost 7,490,496 8,485,572 7,138,760 5,836,252 4,980,208 3,257,304 3,881,780 11.57%
-
Net Worth 650,155 636,888 461,257 560,259 486,785 561,205 404,078 8.24%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 650,155 636,888 461,257 560,259 486,785 561,205 404,078 8.24%
NOSH 269,774 267,600 269,740 269,355 268,942 269,810 278,675 -0.53%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 0.89% -0.38% 0.90% 0.82% -1.14% 1.21% 2.25% -
ROE 10.29% -5.04% 14.03% 8.65% -11.49% 7.10% 22.07% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 2,801.38 3,158.99 2,670.51 2,184.75 1,830.98 1,222.02 1,424.94 11.91%
EPS 24.80 -12.00 24.00 18.00 -20.80 14.76 32.00 -4.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.41 2.38 1.71 2.08 1.81 2.08 1.45 8.83%
Adjusted Per Share Value based on latest NOSH - 269,355
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 2,799.04 3,130.91 2,667.95 2,179.53 1,823.80 1,221.16 1,470.72 11.31%
EPS 24.78 -11.89 23.96 17.96 -20.72 14.75 33.03 -4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.408 2.3588 1.7084 2.075 1.8029 2.0785 1.4966 8.24%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 30/03/01 -
Price 2.98 2.49 2.58 2.87 1.90 2.70 1.44 -
P/RPS 0.11 0.08 0.10 0.13 0.10 0.22 0.10 1.60%
P/EPS 12.02 -20.75 10.76 15.94 -9.13 18.29 4.50 17.78%
EY 8.32 -4.82 9.30 6.27 -10.95 5.47 22.22 -15.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.05 1.51 1.38 1.05 1.30 0.99 3.82%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/05/07 25/05/06 26/05/05 25/05/04 22/05/03 23/05/02 22/05/01 -
Price 3.16 2.45 2.68 2.76 2.04 2.82 1.52 -
P/RPS 0.11 0.08 0.10 0.13 0.11 0.23 0.11 0.00%
P/EPS 12.74 -20.42 11.17 15.33 -9.81 19.11 4.75 17.86%
EY 7.85 -4.90 8.95 6.52 -10.20 5.23 21.05 -15.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.03 1.57 1.33 1.13 1.36 1.05 3.75%

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