[PETONE] QoQ Quarter Result on 30-Sep-2003 [#1]

Stock
[PETONE] PETROL ONE RESOURCES BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- 44.05%
YoY- -557.74%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 29,893 26,169 25,586 21,253 23,167 16,874 18,823 36.15%
PBT -295 1,372 664 -1,473 -3,403 -2,214 718 -
Tax -547 202 -177 54 867 773 -199 96.34%
NP -842 1,574 487 -1,419 -2,536 -1,441 519 -
-
NP to SH -842 1,574 487 -1,419 -2,536 -1,441 519 -
-
Tax Rate - -14.72% 26.66% - - - 27.72% -
Total Cost 30,735 24,595 25,099 22,672 25,703 18,315 18,304 41.31%
-
Net Worth 82,516 82,694 81,831 81,942 83,536 88,861 89,826 -5.50%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - 399 - - - - - -
Div Payout % - 25.38% - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 82,516 82,694 81,831 81,942 83,536 88,861 89,826 -5.50%
NOSH 42,100 39,949 39,918 39,971 39,969 40,027 39,923 3.60%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -2.82% 6.01% 1.90% -6.68% -10.95% -8.54% 2.76% -
ROE -1.02% 1.90% 0.60% -1.73% -3.04% -1.62% 0.58% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 71.00 65.51 64.10 53.17 57.96 42.16 47.15 31.40%
EPS -2.00 3.94 1.22 -3.55 -6.04 -3.60 1.30 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.96 2.07 2.05 2.05 2.09 2.22 2.25 -8.79%
Adjusted Per Share Value based on latest NOSH - 39,971
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 58.84 51.51 50.36 41.83 45.60 33.21 37.05 36.15%
EPS -1.66 3.10 0.96 -2.79 -4.99 -2.84 1.02 -
DPS 0.00 0.79 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6242 1.6277 1.6107 1.6129 1.6443 1.7491 1.7681 -5.50%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.16 1.29 1.30 1.70 1.34 1.45 1.24 -
P/RPS 1.63 1.97 2.03 3.20 2.31 3.44 2.63 -27.32%
P/EPS -58.00 32.74 106.56 -47.89 -21.12 -40.28 95.38 -
EY -1.72 3.05 0.94 -2.09 -4.73 -2.48 1.05 -
DY 0.00 0.78 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.62 0.63 0.83 0.64 0.65 0.55 4.79%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 27/05/04 27/02/04 27/11/03 29/08/03 30/05/03 27/02/03 -
Price 1.19 1.16 1.30 1.38 1.50 1.32 1.32 -
P/RPS 1.68 1.77 2.03 2.60 2.59 3.13 2.80 -28.88%
P/EPS -59.50 29.44 106.56 -38.87 -23.64 -36.67 101.54 -
EY -1.68 3.40 0.94 -2.57 -4.23 -2.73 0.98 -
DY 0.00 0.86 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.56 0.63 0.67 0.72 0.59 0.59 2.24%

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