[PETRONM] YoY Cumulative Quarter Result on 30-Jun-2007 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 65.64%
YoY- -67.5%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 4,255,204 3,408,952 6,262,999 4,307,269 4,706,488 3,825,124 2,944,791 6.32%
PBT 182,939 249,862 294,915 39,578 123,544 44,569 923 141.36%
Tax -51,223 -69,961 -85,525 -11,873 -38,299 -13,371 -277 138.59%
NP 131,716 179,901 209,390 27,705 85,245 31,198 646 142.50%
-
NP to SH 131,716 179,901 209,390 27,705 85,245 31,198 646 142.50%
-
Tax Rate 28.00% 28.00% 29.00% 30.00% 31.00% 30.00% 30.01% -
Total Cost 4,123,488 3,229,051 6,053,609 4,279,564 4,621,243 3,793,926 2,944,145 5.77%
-
Net Worth 620,792 548,346 852,670 634,794 712,173 269,395 629,850 -0.24%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 620,792 548,346 852,670 634,794 712,173 269,395 629,850 -0.24%
NOSH 269,909 270,121 269,832 268,980 269,762 269,395 322,999 -2.94%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.10% 5.28% 3.34% 0.64% 1.81% 0.82% 0.02% -
ROE 21.22% 32.81% 24.56% 4.36% 11.97% 11.58% 0.10% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,576.53 1,262.01 2,321.07 1,601.33 1,744.68 1,419.89 911.70 9.55%
EPS 48.80 66.60 77.60 10.30 31.60 11.60 0.20 149.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.30 2.03 3.16 2.36 2.64 1.00 1.95 2.78%
Adjusted Per Share Value based on latest NOSH - 267,780
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,576.00 1,262.57 2,319.63 1,595.28 1,743.14 1,416.71 1,090.66 6.32%
EPS 48.78 66.63 77.55 10.26 31.57 11.55 0.24 142.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2992 2.0309 3.158 2.3511 2.6377 0.9978 2.3328 -0.24%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 2.53 2.24 2.40 2.92 2.35 2.50 2.55 -
P/RPS 0.16 0.18 0.10 0.18 0.13 0.18 0.28 -8.90%
P/EPS 5.18 3.36 3.09 28.35 7.44 21.59 1,275.00 -60.03%
EY 19.29 29.73 32.33 3.53 13.45 4.63 0.08 149.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.10 0.76 1.24 0.89 2.50 1.31 -2.86%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 18/08/09 20/08/08 22/08/07 17/08/06 17/08/05 19/08/04 -
Price 2.63 2.30 2.48 2.49 2.34 2.46 2.56 -
P/RPS 0.17 0.18 0.11 0.16 0.13 0.17 0.28 -7.97%
P/EPS 5.39 3.45 3.20 24.17 7.41 21.24 1,280.00 -59.79%
EY 18.56 28.96 31.29 4.14 13.50 4.71 0.08 147.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.13 0.78 1.06 0.89 2.46 1.31 -2.28%

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