[PETONE] QoQ Annualized Quarter Result on 31-Dec-2002 [#2]

Stock
[PETONE] PETROL ONE RESOURCES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- -12.26%
YoY- -2.33%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 85,012 82,248 78,774 84,418 93,544 66,453 64,261 20.48%
PBT -5,892 -4,680 -1,582 2,056 1,240 -917 -180 921.10%
Tax 216 8,203 389 -1,028 0 1,189 722 -55.23%
NP -5,676 3,523 -1,193 1,028 1,240 272 542 -
-
NP to SH -5,676 3,523 -1,193 1,088 1,240 272 542 -
-
Tax Rate - - - 50.00% 0.00% - - -
Total Cost 90,688 78,725 79,967 83,390 92,304 66,181 63,718 26.50%
-
Net Worth 81,942 83,223 88,700 89,999 1,000,857 91,199 90,577 -6.45%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 81,942 83,223 88,700 89,999 1,000,857 91,199 90,577 -6.45%
NOSH 39,971 40,011 39,955 39,999 442,857 39,999 39,901 0.11%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -6.68% 4.28% -1.51% 1.22% 1.33% 0.41% 0.84% -
ROE -6.93% 4.23% -1.35% 1.21% 0.12% 0.30% 0.60% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 212.68 205.56 197.16 211.05 21.12 166.13 161.05 20.34%
EPS -14.20 -8.39 -2.99 2.72 0.28 0.68 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.08 2.22 2.25 2.26 2.28 2.27 -6.56%
Adjusted Per Share Value based on latest NOSH - 39,923
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 167.33 161.89 155.05 166.16 184.12 130.80 126.49 20.48%
EPS -11.17 6.93 -2.35 2.14 2.44 0.54 1.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6129 1.6381 1.7459 1.7715 19.70 1.7951 1.7828 -6.45%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.70 1.34 1.45 1.24 1.39 1.55 1.76 -
P/RPS 0.80 0.65 0.74 0.59 6.58 0.93 1.09 -18.61%
P/EPS -11.97 15.22 -48.55 45.59 496.43 227.94 129.41 -
EY -8.35 6.57 -2.06 2.19 0.20 0.44 0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.64 0.65 0.55 0.62 0.68 0.78 4.22%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 29/08/03 30/05/03 27/02/03 27/11/02 30/08/02 30/05/02 -
Price 1.38 1.50 1.32 1.32 1.25 1.43 1.58 -
P/RPS 0.65 0.73 0.67 0.63 5.92 0.86 0.98 -23.92%
P/EPS -9.72 17.04 -44.20 48.53 446.43 210.29 116.18 -
EY -10.29 5.87 -2.26 2.06 0.22 0.48 0.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.59 0.59 0.55 0.63 0.70 -2.87%

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