[PETONE] QoQ Cumulative 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- 493.63%
YoY- 1195.22%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 73,003 46,834 21,253 82,248 59,081 42,209 23,386 113.44%
PBT 563 -809 -1,473 -4,680 -1,187 1,028 310 48.80%
Tax 80 -124 54 8,203 292 -514 0 -
NP 643 -933 -1,419 3,523 -895 514 310 62.56%
-
NP to SH 643 -933 -1,419 3,523 -895 544 310 62.56%
-
Tax Rate -14.21% - - - - 50.00% 0.00% -
Total Cost 72,360 47,767 22,672 78,725 59,976 41,695 23,076 114.08%
-
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 399 - - - - - - -
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 0.78% -1.14% -1.73% 4.23% -1.01% 0.60% 0.03% -
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 182.79 116.96 53.17 205.56 147.87 105.52 5.28 959.92%
EPS 1.61 -2.33 -3.55 -8.39 -2.24 1.36 0.07 707.21%
DPS 1.00 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 143.69 92.18 41.83 161.89 116.29 83.08 46.03 113.44%
EPS 1.27 -1.84 -2.79 6.93 -1.76 1.07 0.61 62.97%
DPS 0.79 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 0.71 1.11 3.20 0.65 0.98 1.18 26.32 -90.98%
P/EPS 80.12 -55.79 -47.89 15.22 -64.73 91.18 1,985.71 -88.21%
EY 1.25 -1.79 -2.09 6.57 -1.54 1.10 0.05 753.31%
DY 0.78 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 0.63 1.11 2.60 0.73 0.89 1.25 23.67 -91.06%
P/EPS 72.05 -55.79 -38.87 17.04 -58.93 97.06 1,785.71 -88.21%
EY 1.39 -1.79 -2.57 5.87 -1.70 1.03 0.06 711.10%
DY 0.86 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