[PETONE] QoQ TTM Result on 30-Jun-2004 [#4]

Stock
[PETONE] PETROL ONE RESOURCES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Jun-2004 [#4]
Profit Trend
QoQ- 89.44%
YoY- 94.17%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 128,655 125,959 117,054 102,901 96,175 86,880 80,117 37.09%
PBT -2,120 3,272 3,480 268 -2,840 -6,426 -6,372 -51.95%
Tax -610 -308 -854 -468 946 1,517 1,495 -
NP -2,730 2,964 2,626 -200 -1,894 -4,909 -4,877 -32.05%
-
NP to SH -2,730 2,964 2,626 -200 -1,894 -4,909 -4,877 -32.05%
-
Tax Rate - 9.41% 24.54% 174.63% - - - -
Total Cost 131,385 122,995 114,428 103,101 98,069 91,789 84,994 33.65%
-
Net Worth 79,796 84,183 82,320 82,516 82,694 81,831 81,942 -1.75%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div 419 399 399 399 399 - - -
Div Payout % 0.00% 13.48% 15.21% 0.00% 0.00% - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 79,796 84,183 82,320 82,516 82,694 81,831 81,942 -1.75%
NOSH 41,997 42,091 42,000 42,100 39,949 39,918 39,971 3.34%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -2.12% 2.35% 2.24% -0.19% -1.97% -5.65% -6.09% -
ROE -3.42% 3.52% 3.19% -0.24% -2.29% -6.00% -5.95% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 306.34 299.25 278.70 244.42 240.74 217.65 200.43 32.65%
EPS -6.50 7.04 6.25 -0.48 -4.74 -12.30 -12.20 -34.25%
DPS 1.00 0.95 0.95 0.95 1.00 0.00 0.00 -
NAPS 1.90 2.00 1.96 1.96 2.07 2.05 2.05 -4.93%
Adjusted Per Share Value based on latest NOSH - 42,100
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 253.23 247.93 230.40 202.54 189.30 171.01 157.70 37.08%
EPS -5.37 5.83 5.17 -0.39 -3.73 -9.66 -9.60 -32.08%
DPS 0.83 0.79 0.79 0.79 0.79 0.00 0.00 -
NAPS 1.5706 1.657 1.6203 1.6242 1.6277 1.6107 1.6129 -1.75%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.00 1.10 1.05 1.16 1.29 1.30 1.70 -
P/RPS 0.33 0.37 0.38 0.47 0.54 0.60 0.85 -46.75%
P/EPS -15.38 15.62 16.79 -244.18 -27.21 -10.57 -13.93 6.81%
EY -6.50 6.40 5.95 -0.41 -3.68 -9.46 -7.18 -6.41%
DY 1.00 0.86 0.91 0.82 0.78 0.00 0.00 -
P/NAPS 0.53 0.55 0.54 0.59 0.62 0.63 0.83 -25.82%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/05/05 28/02/05 29/11/04 27/08/04 27/05/04 27/02/04 27/11/03 -
Price 0.90 1.02 1.06 1.19 1.16 1.30 1.38 -
P/RPS 0.29 0.34 0.38 0.49 0.48 0.60 0.69 -43.86%
P/EPS -13.85 14.49 16.95 -250.50 -24.47 -10.57 -11.31 14.44%
EY -7.22 6.90 5.90 -0.40 -4.09 -9.46 -8.84 -12.61%
DY 1.11 0.93 0.90 0.80 0.86 0.00 0.00 -
P/NAPS 0.47 0.51 0.54 0.61 0.56 0.63 0.67 -21.03%

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