[PETONE] QoQ Quarter Result on 31-Mar-2004 [#3]

Stock
[PETONE] PETROL ONE RESOURCES BHD
Announcement Date
27-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Mar-2004 [#3]
Profit Trend
QoQ- 223.2%
YoY- 209.23%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 34,491 35,406 29,893 26,169 25,586 21,253 23,167 30.22%
PBT 456 1,739 -295 1,372 664 -1,473 -3,403 -
Tax 369 -332 -547 202 -177 54 867 -43.27%
NP 825 1,407 -842 1,574 487 -1,419 -2,536 -
-
NP to SH 825 1,407 -842 1,574 487 -1,419 -2,536 -
-
Tax Rate -80.92% 19.09% - -14.72% 26.66% - - -
Total Cost 33,666 33,999 30,735 24,595 25,099 22,672 25,703 19.61%
-
Net Worth 84,183 82,320 82,516 82,694 81,831 81,942 83,536 0.51%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - 399 - - - -
Div Payout % - - - 25.38% - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 84,183 82,320 82,516 82,694 81,831 81,942 83,536 0.51%
NOSH 42,091 42,000 42,100 39,949 39,918 39,971 39,969 3.49%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 2.39% 3.97% -2.82% 6.01% 1.90% -6.68% -10.95% -
ROE 0.98% 1.71% -1.02% 1.90% 0.60% -1.73% -3.04% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 81.94 84.30 71.00 65.51 64.10 53.17 57.96 25.83%
EPS 1.96 3.35 -2.00 3.94 1.22 -3.55 -6.04 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 2.00 1.96 1.96 2.07 2.05 2.05 2.09 -2.87%
Adjusted Per Share Value based on latest NOSH - 39,949
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 67.89 69.69 58.84 51.51 50.36 41.83 45.60 30.22%
EPS 1.62 2.77 -1.66 3.10 0.96 -2.79 -4.99 -
DPS 0.00 0.00 0.00 0.79 0.00 0.00 0.00 -
NAPS 1.657 1.6203 1.6242 1.6277 1.6107 1.6129 1.6443 0.51%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.10 1.05 1.16 1.29 1.30 1.70 1.34 -
P/RPS 1.34 1.25 1.63 1.97 2.03 3.20 2.31 -30.33%
P/EPS 56.12 31.34 -58.00 32.74 106.56 -47.89 -21.12 -
EY 1.78 3.19 -1.72 3.05 0.94 -2.09 -4.73 -
DY 0.00 0.00 0.00 0.78 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.59 0.62 0.63 0.83 0.64 -9.56%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 27/08/04 27/05/04 27/02/04 27/11/03 29/08/03 -
Price 1.02 1.06 1.19 1.16 1.30 1.38 1.50 -
P/RPS 1.24 1.26 1.68 1.77 2.03 2.60 2.59 -38.66%
P/EPS 52.04 31.64 -59.50 29.44 106.56 -38.87 -23.64 -
EY 1.92 3.16 -1.68 3.40 0.94 -2.57 -4.23 -
DY 0.00 0.00 0.00 0.86 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.61 0.56 0.63 0.67 0.72 -20.45%

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