[PETRONM] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[PETRONM] PETRON MALAYSIA REFINING & MARKETING BERHAD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -32.41%
YoY- 152.05%
Quarter Report
Latest QR
Upcoming QR
PETRONM's Result
PETRONM's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 13/12/02 CAGR
Revenue 11,735,217 9,740,487 9,336,443 8,269,287 6,198,140 4,774,443 3,997,542 19.46%
PBT -329,725 76,151 7,222 34,150 -52,443 87,185 -7,563 86.53%
Tax 78,399 -18,979 -159 -14,422 14,544 -30,170 -740 -
NP -251,326 57,172 7,063 19,728 -37,899 57,015 -8,303 75.63%
-
NP to SH -251,326 57,172 7,063 19,728 -37,899 57,015 -8,303 75.63%
-
Tax Rate - 24.92% 2.20% 42.23% - 34.60% - -
Total Cost 11,986,543 9,683,315 9,329,380 8,249,559 6,236,039 4,717,428 4,005,845 19.84%
-
Net Worth 391,440 662,007 633,712 654,013 267,000 544,566 0 -
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 13/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 13/12/02 CAGR
Net Worth 391,440 662,007 633,712 654,013 267,000 544,566 0 -
NOSH 269,958 268,019 269,664 271,374 267,000 268,259 265,173 0.29%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 13/12/02 CAGR
NP Margin -2.14% 0.59% 0.08% 0.24% -0.61% 1.19% -0.21% -
ROE -64.21% 8.64% 1.11% 3.02% -14.19% 10.47% 0.00% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 13/12/02 CAGR
RPS 4,347.04 3,634.25 3,462.24 3,047.18 2,321.40 1,779.79 1,507.52 19.11%
EPS -93.10 21.33 2.62 7.27 -14.19 21.25 -3.13 75.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.45 2.47 2.35 2.41 1.00 2.03 0.00 -
Adjusted Per Share Value based on latest NOSH - 271,374
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 13/12/02 CAGR
RPS 4,346.38 3,607.59 3,457.94 3,062.70 2,295.61 1,768.31 1,480.57 19.46%
EPS -93.08 21.17 2.62 7.31 -14.04 21.12 -3.08 75.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4498 2.4519 2.3471 2.4223 0.9889 2.0169 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 13/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 13/12/02 -
Price 2.12 2.06 2.99 2.50 2.66 2.52 1.93 -
P/RPS 0.05 0.06 0.09 0.08 0.11 0.14 0.13 -14.59%
P/EPS -2.28 9.66 114.16 34.39 -18.74 11.86 -61.64 -41.98%
EY -43.91 10.36 0.88 2.91 -5.34 8.43 -1.62 72.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.83 1.27 1.04 2.66 1.24 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 13/12/02 CAGR
Date 18/02/09 20/02/08 26/02/07 23/02/06 24/02/05 19/02/04 - -
Price 2.11 2.13 3.20 2.52 2.69 2.50 0.00 -
P/RPS 0.05 0.06 0.09 0.08 0.12 0.14 0.00 -
P/EPS -2.27 9.99 122.18 34.66 -18.95 11.76 0.00 -
EY -44.12 10.01 0.82 2.88 -5.28 8.50 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 0.86 1.36 1.05 2.69 1.23 0.00 -

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