[PETRONM] YoY Quarter Result on 30-Jun-2004 [#2]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
19-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -194.67%
YoY- -115.63%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 2,417,919 2,593,122 2,024,261 1,473,607 1,152,582 983,889 1,029,376 15.28%
PBT 15,684 135,179 21,464 -16,416 104,239 3,562 7,134 14.02%
Tax -4,705 -41,906 -6,439 4,941 -30,825 -869 -2,531 10.88%
NP 10,979 93,273 15,025 -11,475 73,414 2,693 4,603 15.58%
-
NP to SH 10,979 93,273 15,025 -11,475 73,414 2,693 4,603 15.58%
-
Tax Rate 30.00% 31.00% 30.00% - 29.57% 24.40% 35.48% -
Total Cost 2,406,940 2,499,849 2,009,236 1,485,082 1,079,168 981,196 1,024,773 15.28%
-
Net Worth 631,961 713,741 270,931 520,377 542,507 543,985 398,024 8.00%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 631,961 713,741 270,931 520,377 542,507 543,985 398,024 8.00%
NOSH 267,780 270,356 270,931 266,860 269,904 269,300 270,764 -0.18%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 0.45% 3.60% 0.74% -0.78% 6.37% 0.27% 0.45% -
ROE 1.74% 13.07% 5.55% -2.21% 13.53% 0.50% 1.16% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 902.95 959.15 747.15 552.20 427.03 365.35 380.17 15.50%
EPS 4.10 34.50 5.60 -4.30 27.20 1.00 1.70 15.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.36 2.64 1.00 1.95 2.01 2.02 1.47 8.20%
Adjusted Per Share Value based on latest NOSH - 266,860
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 895.53 960.42 749.73 545.78 426.88 364.40 381.25 15.28%
EPS 4.07 34.55 5.56 -4.25 27.19 1.00 1.70 15.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.3406 2.6435 1.0035 1.9273 2.0093 2.0148 1.4742 8.00%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 2.92 2.35 2.50 2.55 2.06 2.42 1.70 -
P/RPS 0.32 0.25 0.33 0.46 0.48 0.66 0.45 -5.52%
P/EPS 71.22 6.81 45.08 -59.30 7.57 242.00 100.00 -5.49%
EY 1.40 14.68 2.22 -1.69 13.20 0.41 1.00 5.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 0.89 2.50 1.31 1.02 1.20 1.16 1.11%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 17/08/06 17/08/05 19/08/04 27/08/03 27/08/02 11/10/01 -
Price 2.49 2.34 2.46 2.56 2.23 2.37 1.62 -
P/RPS 0.28 0.24 0.33 0.46 0.52 0.65 0.43 -6.89%
P/EPS 60.73 6.78 44.36 -59.53 8.20 237.00 95.29 -7.23%
EY 1.65 14.74 2.25 -1.68 12.20 0.42 1.05 7.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.89 2.46 1.31 1.11 1.17 1.10 -0.61%

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