[PETONE] QoQ Annualized Quarter Result on 30-Jun-2003 [#4]

Stock
[PETONE] PETROL ONE RESOURCES BHD
Announcement Date
30-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
30-Jun-2003 [#4]
Profit Trend
QoQ- 395.22%
YoY- 1195.22%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 97,337 93,668 85,012 82,248 78,774 84,418 93,544 2.68%
PBT 750 -1,618 -5,892 -4,680 -1,582 2,056 1,240 -28.45%
Tax 106 -248 216 8,203 389 -1,028 0 -
NP 857 -1,866 -5,676 3,523 -1,193 1,028 1,240 -21.81%
-
NP to SH 857 -1,866 -5,676 3,523 -1,193 1,088 1,240 -21.81%
-
Tax Rate -14.13% - - - - 50.00% 0.00% -
Total Cost 96,480 95,534 90,688 78,725 79,967 83,390 92,304 2.99%
-
Net Worth 82,671 82,087 81,942 83,223 88,700 89,999 1,000,857 -81.00%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 532 - - - - - - -
Div Payout % 62.11% - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 82,671 82,087 81,942 83,223 88,700 89,999 1,000,857 -81.00%
NOSH 39,937 40,042 39,971 40,011 39,955 39,999 442,857 -79.86%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.88% -1.99% -6.68% 4.28% -1.51% 1.22% 1.33% -
ROE 1.04% -2.27% -6.93% 4.23% -1.35% 1.21% 0.12% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 243.72 233.92 212.68 205.56 197.16 211.05 21.12 409.90%
EPS 2.15 -4.66 -14.20 -8.39 -2.99 2.72 0.28 288.73%
DPS 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.07 2.05 2.05 2.08 2.22 2.25 2.26 -5.68%
Adjusted Per Share Value based on latest NOSH - 39,969
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 191.59 184.37 167.33 161.89 155.05 166.16 184.12 2.68%
EPS 1.69 -3.67 -11.17 6.93 -2.35 2.14 2.44 -21.70%
DPS 1.05 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6272 1.6158 1.6129 1.6381 1.7459 1.7715 19.70 -81.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.29 1.30 1.70 1.34 1.45 1.24 1.39 -
P/RPS 0.53 0.56 0.80 0.65 0.74 0.59 6.58 -81.32%
P/EPS 60.09 -27.90 -11.97 15.22 -48.55 45.59 496.43 -75.49%
EY 1.66 -3.58 -8.35 6.57 -2.06 2.19 0.20 309.41%
DY 1.03 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.63 0.83 0.64 0.65 0.55 0.62 0.00%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 27/05/04 27/02/04 27/11/03 29/08/03 30/05/03 27/02/03 27/11/02 -
Price 1.16 1.30 1.38 1.50 1.32 1.32 1.25 -
P/RPS 0.48 0.56 0.65 0.73 0.67 0.63 5.92 -81.23%
P/EPS 54.04 -27.90 -9.72 17.04 -44.20 48.53 446.43 -75.49%
EY 1.85 -3.58 -10.29 5.87 -2.26 2.06 0.22 312.98%
DY 1.15 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.56 0.63 0.67 0.72 0.59 0.59 0.55 1.20%

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