[PETONE] QoQ Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[PETONE] PETROL ONE RESOURCES BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 67.12%
YoY- -271.51%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 141,624 103,572 97,337 93,668 85,012 82,248 78,774 47.69%
PBT 6,956 273 750 -1,618 -5,892 -4,680 -1,582 -
Tax -1,328 -464 106 -248 216 8,203 389 -
NP 5,628 -191 857 -1,866 -5,676 3,523 -1,193 -
-
NP to SH 5,628 -191 857 -1,866 -5,676 3,523 -1,193 -
-
Tax Rate 19.09% 169.96% -14.13% - - - - -
Total Cost 135,996 103,763 96,480 95,534 90,688 78,725 79,967 42.33%
-
Net Worth 82,320 81,445 82,671 82,087 81,942 83,223 88,700 -4.84%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - 532 - - - - -
Div Payout % - - 62.11% - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 82,320 81,445 82,671 82,087 81,942 83,223 88,700 -4.84%
NOSH 42,000 42,200 39,937 40,042 39,971 40,011 39,955 3.37%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 3.97% -0.18% 0.88% -1.99% -6.68% 4.28% -1.51% -
ROE 6.84% -0.23% 1.04% -2.27% -6.93% 4.23% -1.35% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 337.20 245.43 243.72 233.92 212.68 205.56 197.16 42.87%
EPS 13.40 -0.45 2.15 -4.66 -14.20 -8.39 -2.99 -
DPS 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
NAPS 1.96 1.93 2.07 2.05 2.05 2.08 2.22 -7.94%
Adjusted Per Share Value based on latest NOSH - 39,918
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 278.76 203.86 191.59 184.37 167.33 161.89 155.05 47.69%
EPS 11.08 -0.38 1.69 -3.67 -11.17 6.93 -2.35 -
DPS 0.00 0.00 1.05 0.00 0.00 0.00 0.00 -
NAPS 1.6203 1.6031 1.6272 1.6158 1.6129 1.6381 1.7459 -4.84%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.05 1.16 1.29 1.30 1.70 1.34 1.45 -
P/RPS 0.31 0.47 0.53 0.56 0.80 0.65 0.74 -43.92%
P/EPS 7.84 -256.29 60.09 -27.90 -11.97 15.22 -48.55 -
EY 12.76 -0.39 1.66 -3.58 -8.35 6.57 -2.06 -
DY 0.00 0.00 1.03 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.60 0.62 0.63 0.83 0.64 0.65 -11.59%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 27/05/04 27/02/04 27/11/03 29/08/03 30/05/03 -
Price 1.06 1.19 1.16 1.30 1.38 1.50 1.32 -
P/RPS 0.31 0.48 0.48 0.56 0.65 0.73 0.67 -40.09%
P/EPS 7.91 -262.92 54.04 -27.90 -9.72 17.04 -44.20 -
EY 12.64 -0.38 1.85 -3.58 -10.29 5.87 -2.26 -
DY 0.00 0.00 1.15 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.62 0.56 0.63 0.67 0.72 0.59 -5.71%

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