[PETONE] QoQ 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- -41.36%
YoY- 69.4%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
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 24,812 27,581 28,865 34,491 35,406 29,893 26,169 -3.48%
PBT -2,185 -4,713 -4,020 456 1,739 -295 1,372 -
Tax -94 642 -100 369 -332 -547 202 -
NP -2,279 -4,071 -4,120 825 1,407 -842 1,574 -
-
NP to SH -2,279 -4,071 -4,120 825 1,407 -842 1,574 -
-
Tax Rate - - - -80.92% 19.09% - -14.72% -
Total Cost 27,091 31,652 32,985 33,666 33,999 30,735 24,595 6.64%
-
Net Worth 73,276 75,643 79,796 84,183 82,320 82,516 82,694 -7.73%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - 419 - - - 399 -
Div Payout % - - 0.00% - - - 25.38% -
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 75,643 79,796 84,183 82,320 82,516 82,694 -7.73%
NOSH 41,970 42,024 41,997 42,091 42,000 42,100 39,949 3.34%
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% -14.76% -14.27% 2.39% 3.97% -2.82% 6.01% -
ROE -3.11% -5.38% -5.16% 0.98% 1.71% -1.02% 1.90% -
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 65.63 68.73 81.94 84.30 71.00 65.51 -6.60%
EPS -5.43 -9.69 -9.81 1.96 3.35 -2.00 3.94 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 1.00 -
NAPS 1.7459 1.80 1.90 2.00 1.96 1.96 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 54.29 56.82 67.89 69.69 58.84 51.51 -3.48%
EPS -4.49 -8.01 -8.11 1.62 2.77 -1.66 3.10 -
DPS 0.00 0.00 0.83 0.00 0.00 0.00 0.79 -
NAPS 1.4423 1.4889 1.5706 1.657 1.6203 1.6242 1.6277 -7.73%
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 1.69 1.45 1.34 1.25 1.63 1.97 -22.25%
P/EPS -14.73 -11.46 -10.19 56.12 31.34 -58.00 32.74 -
EY -6.79 -8.73 -9.81 1.78 3.19 -1.72 3.05 -
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 0.59 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 1.34 1.31 1.24 1.26 1.68 1.77 -27.15%
P/EPS -11.97 -9.08 -9.17 52.04 31.64 -59.50 29.44 -
EY -8.35 -11.01 -10.90 1.92 3.16 -1.68 3.40 -
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 0.61 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