[PETONE] QoQ Quarter Result on 31-Dec-2002 [#2]

Stock
[PETONE] PETROL ONE RESOURCES BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2003
Quarter
31-Dec-2002 [#2]
Profit Trend
QoQ- 67.42%
YoY- 188.27%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 21,253 23,167 16,874 18,823 23,386 18,004 13,624 34.47%
PBT -1,473 -3,403 -2,214 718 310 -704 -629 76.25%
Tax 54 867 773 -199 0 704 629 -80.51%
NP -1,419 -2,536 -1,441 519 310 0 0 -
-
NP to SH -1,419 -2,536 -1,441 519 310 -84 -150 346.68%
-
Tax Rate - - - 27.72% 0.00% - - -
Total Cost 22,672 25,703 18,315 18,304 23,076 18,004 13,624 40.38%
-
Net Worth 81,942 83,536 88,861 89,826 1,000,857 91,200 89,605 -5.78%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 81,942 83,536 88,861 89,826 1,000,857 91,200 89,605 -5.78%
NOSH 39,971 39,969 40,027 39,923 442,857 40,000 39,473 0.83%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -6.68% -10.95% -8.54% 2.76% 1.33% 0.00% 0.00% -
ROE -1.73% -3.04% -1.62% 0.58% 0.03% -0.09% -0.17% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 53.17 57.96 42.16 47.15 5.28 45.01 34.51 33.36%
EPS -3.55 -6.04 -3.60 1.30 0.07 -0.21 -0.38 342.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.05 2.09 2.22 2.25 2.26 2.28 2.27 -6.56%
Adjusted Per Share Value based on latest NOSH - 39,923
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 41.83 45.60 33.21 37.05 46.03 35.44 26.82 34.45%
EPS -2.79 -4.99 -2.84 1.02 0.61 -0.17 -0.30 341.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6129 1.6443 1.7491 1.7681 19.70 1.7951 1.7637 -5.77%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.70 1.34 1.45 1.24 1.39 1.55 1.76 -
P/RPS 3.20 2.31 3.44 2.63 26.32 3.44 5.10 -26.68%
P/EPS -47.89 -21.12 -40.28 95.38 1,985.71 -738.10 -463.16 -77.93%
EY -2.09 -4.73 -2.48 1.05 0.05 -0.14 -0.22 347.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.64 0.65 0.55 0.62 0.68 0.78 4.22%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 27/11/03 29/08/03 30/05/03 27/02/03 27/11/02 30/08/02 30/05/02 -
Price 1.38 1.50 1.32 1.32 1.25 1.43 1.58 -
P/RPS 2.60 2.59 3.13 2.80 23.67 3.18 4.58 -31.41%
P/EPS -38.87 -23.64 -36.67 101.54 1,785.71 -680.95 -415.79 -79.37%
EY -2.57 -4.23 -2.73 0.98 0.06 -0.15 -0.24 385.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.72 0.59 0.59 0.55 0.63 0.70 -2.87%

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