[PETONE] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[PETONE] PETROL ONE RESOURCES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ- -20.68%
YoY- 339.23%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 99,248 126,343 131,682 139,794 141,624 103,572 97,337 1.30%
PBT -8,740 -6,475 -2,433 4,390 6,956 273 750 -
Tax -376 579 -84 74 -1,328 -464 106 -
NP -9,116 -5,896 -2,517 4,464 5,628 -191 857 -
-
NP to SH -9,116 -5,896 -2,518 4,464 5,628 -191 857 -
-
Tax Rate - - - -1.69% 19.09% 169.96% -14.13% -
Total Cost 108,364 132,239 134,199 135,330 135,996 103,763 96,480 8.04%
-
Net Worth 73,276 75,195 79,935 84,067 82,320 81,445 82,671 -7.72%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 560 - - - 532 -
Div Payout % - - 0.00% - - - 62.11% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 73,276 75,195 79,935 84,067 82,320 81,445 82,671 -7.72%
NOSH 41,970 42,008 42,071 42,033 42,000 42,200 39,937 3.36%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -9.19% -4.67% -1.91% 3.19% 3.97% -0.18% 0.88% -
ROE -12.44% -7.84% -3.15% 5.31% 6.84% -0.23% 1.04% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 236.47 300.75 313.00 332.57 337.20 245.43 243.72 -1.99%
EPS -21.72 -14.04 -6.00 10.62 13.40 -0.45 2.15 -
DPS 0.00 0.00 1.33 0.00 0.00 0.00 1.33 -
NAPS 1.7459 1.79 1.90 2.00 1.96 1.93 2.07 -10.72%
Adjusted Per Share Value based on latest NOSH - 42,091
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 195.35 248.68 259.19 275.16 278.76 203.86 191.59 1.30%
EPS -17.94 -11.61 -4.96 8.79 11.08 -0.38 1.69 -
DPS 0.00 0.00 1.10 0.00 0.00 0.00 1.05 -
NAPS 1.4423 1.4801 1.5734 1.6547 1.6203 1.6031 1.6272 -7.71%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.80 1.11 1.00 1.10 1.05 1.16 1.29 -
P/RPS 0.34 0.37 0.32 0.33 0.31 0.47 0.53 -25.59%
P/EPS -3.68 -7.91 -16.70 10.36 7.84 -256.29 60.09 -
EY -27.15 -12.64 -5.99 9.65 12.76 -0.39 1.66 -
DY 0.00 0.00 1.33 0.00 0.00 0.00 1.03 -
P/NAPS 0.46 0.62 0.53 0.55 0.54 0.60 0.62 -18.02%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 30/08/05 31/05/05 28/02/05 29/11/04 27/08/04 27/05/04 -
Price 0.65 0.88 0.90 1.02 1.06 1.19 1.16 -
P/RPS 0.27 0.29 0.29 0.31 0.31 0.48 0.48 -31.83%
P/EPS -2.99 -6.27 -15.03 9.60 7.91 -262.92 54.04 -
EY -33.42 -15.95 -6.65 10.41 12.64 -0.38 1.85 -
DY 0.00 0.00 1.48 0.00 0.00 0.00 1.15 -
P/NAPS 0.37 0.49 0.47 0.51 0.54 0.62 0.56 -24.12%

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