[PETONE] QoQ Cumulative 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- 58.64%
YoY- 339.23%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 24,812 126,343 98,762 69,897 35,406 103,572 73,003 -51.26%
PBT -2,185 -6,475 -1,825 2,195 1,739 273 563 -
Tax -94 579 -63 37 -332 -464 80 -
NP -2,279 -5,896 -1,888 2,232 1,407 -191 643 -
-
NP to SH -2,279 -5,896 -1,889 2,232 1,407 -191 643 -
-
Tax Rate - - - -1.69% 19.09% 169.96% -14.21% -
Total Cost 27,091 132,239 100,650 67,665 33,999 103,763 72,360 -48.02%
-
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 - - 420 - - - 399 -
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 -3.11% -7.84% -2.36% 2.66% 1.71% -0.23% 0.78% -
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 59.12 300.75 234.75 166.29 84.30 245.43 182.79 -52.84%
EPS -5.43 -14.04 -4.50 5.31 3.35 -0.45 1.61 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
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 48.84 248.68 194.39 137.58 69.69 203.86 143.69 -51.26%
EPS -4.49 -11.61 -3.72 4.39 2.77 -0.38 1.27 -
DPS 0.00 0.00 0.83 0.00 0.00 0.00 0.79 -
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 1.35 0.37 0.43 0.66 1.25 0.47 0.71 53.41%
P/EPS -14.73 -7.91 -22.27 20.72 31.34 -256.29 80.12 -
EY -6.79 -12.64 -4.49 4.83 3.19 -0.39 1.25 -
DY 0.00 0.00 1.00 0.00 0.00 0.00 0.78 -
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 1.10 0.29 0.38 0.61 1.26 0.48 0.63 44.95%
P/EPS -11.97 -6.27 -20.04 19.21 31.64 -262.92 72.05 -
EY -8.35 -15.95 -4.99 5.21 3.16 -0.38 1.39 -
DY 0.00 0.00 1.11 0.00 0.00 0.00 0.86 -
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