[PETONE] QoQ Annualized Quarter Result on 30-Jun-2004 [#4]

Stock
[PETONE] PETROL ONE RESOURCES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- -122.28%
YoY- -105.42%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 131,682 139,794 141,624 103,572 97,337 93,668 85,012 33.83%
PBT -2,433 4,390 6,956 273 750 -1,618 -5,892 -44.51%
Tax -84 74 -1,328 -464 106 -248 216 -
NP -2,517 4,464 5,628 -191 857 -1,866 -5,676 -41.81%
-
NP to SH -2,518 4,464 5,628 -191 857 -1,866 -5,676 -41.80%
-
Tax Rate - -1.69% 19.09% 169.96% -14.13% - - -
Total Cost 134,199 135,330 135,996 103,763 96,480 95,534 90,688 29.82%
-
Net Worth 79,935 84,067 82,320 81,445 82,671 82,087 81,942 -1.63%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 560 - - - 532 - - -
Div Payout % 0.00% - - - 62.11% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 79,935 84,067 82,320 81,445 82,671 82,087 81,942 -1.63%
NOSH 42,071 42,033 42,000 42,200 39,937 40,042 39,971 3.46%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -1.91% 3.19% 3.97% -0.18% 0.88% -1.99% -6.68% -
ROE -3.15% 5.31% 6.84% -0.23% 1.04% -2.27% -6.93% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 313.00 332.57 337.20 245.43 243.72 233.92 212.68 29.35%
EPS -6.00 10.62 13.40 -0.45 2.15 -4.66 -14.20 -43.66%
DPS 1.33 0.00 0.00 0.00 1.33 0.00 0.00 -
NAPS 1.90 2.00 1.96 1.93 2.07 2.05 2.05 -4.93%
Adjusted Per Share Value based on latest NOSH - 42,100
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 259.19 275.16 278.76 203.86 191.59 184.37 167.33 33.83%
EPS -4.96 8.79 11.08 -0.38 1.69 -3.67 -11.17 -41.76%
DPS 1.10 0.00 0.00 0.00 1.05 0.00 0.00 -
NAPS 1.5734 1.6547 1.6203 1.6031 1.6272 1.6158 1.6129 -1.63%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.00 1.10 1.05 1.16 1.29 1.30 1.70 -
P/RPS 0.32 0.33 0.31 0.47 0.53 0.56 0.80 -45.68%
P/EPS -16.70 10.36 7.84 -256.29 60.09 -27.90 -11.97 24.83%
EY -5.99 9.65 12.76 -0.39 1.66 -3.58 -8.35 -19.84%
DY 1.33 0.00 0.00 0.00 1.03 0.00 0.00 -
P/NAPS 0.53 0.55 0.54 0.60 0.62 0.63 0.83 -25.82%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 29/11/04 27/08/04 27/05/04 27/02/04 27/11/03 -
Price 0.90 1.02 1.06 1.19 1.16 1.30 1.38 -
P/RPS 0.29 0.31 0.31 0.48 0.48 0.56 0.65 -41.58%
P/EPS -15.03 9.60 7.91 -262.92 54.04 -27.90 -9.72 33.68%
EY -6.65 10.41 12.64 -0.38 1.85 -3.58 -10.29 -25.23%
DY 1.48 0.00 0.00 0.00 1.15 0.00 0.00 -
P/NAPS 0.47 0.51 0.54 0.62 0.56 0.63 0.67 -21.03%

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