[PETONE] QoQ TTM Result on 30-Sep-2005 [#1]

Stock
[PETONE] PETROL ONE RESOURCES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ- -61.86%
YoY- -467.29%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 98,101 100,960 105,807 115,749 126,343 128,655 125,959 -15.38%
PBT -1,179 -7,664 -11,924 -10,462 -6,538 -2,120 3,272 -
Tax 1,033 435 544 817 579 -610 -308 -
NP -146 -7,229 -11,380 -9,645 -5,959 -2,730 2,964 -
-
NP to SH -146 -7,229 -11,380 -9,645 -5,959 -2,730 2,964 -
-
Tax Rate - - - - - - 9.41% -
Total Cost 98,247 108,189 117,187 125,394 132,302 131,385 122,995 -13.94%
-
Net Worth 41,985 76,051 72,527 73,276 75,643 79,796 84,183 -37.19%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 419 419 419 419 399 -
Div Payout % - - 0.00% 0.00% 0.00% 0.00% 13.48% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 41,985 76,051 72,527 73,276 75,643 79,796 84,183 -37.19%
NOSH 41,985 44,285 41,935 41,970 42,024 41,997 42,091 -0.16%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -0.15% -7.16% -10.76% -8.33% -4.72% -2.12% 2.35% -
ROE -0.35% -9.51% -15.69% -13.16% -7.88% -3.42% 3.52% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 233.66 227.97 252.31 275.79 300.64 306.34 299.25 -15.24%
EPS -0.35 -16.32 -27.14 -22.98 -14.18 -6.50 7.04 -
DPS 0.00 0.00 1.00 1.00 1.00 1.00 0.95 -
NAPS 1.00 1.7173 1.7295 1.7459 1.80 1.90 2.00 -37.08%
Adjusted Per Share Value based on latest NOSH - 41,970
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 193.09 198.72 208.26 227.83 248.68 253.23 247.93 -15.39%
EPS -0.29 -14.23 -22.40 -18.98 -11.73 -5.37 5.83 -
DPS 0.00 0.00 0.83 0.83 0.83 0.83 0.79 -
NAPS 0.8264 1.4969 1.4276 1.4423 1.4889 1.5706 1.657 -37.19%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.80 0.78 0.62 0.80 1.11 1.00 1.10 -
P/RPS 0.34 0.34 0.25 0.29 0.37 0.33 0.37 -5.49%
P/EPS -230.06 -4.78 -2.28 -3.48 -7.83 -15.38 15.62 -
EY -0.43 -20.93 -43.77 -28.73 -12.77 -6.50 6.40 -
DY 0.00 0.00 1.61 1.25 0.90 1.00 0.86 -
P/NAPS 0.80 0.45 0.36 0.46 0.62 0.53 0.55 28.46%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 26/05/06 27/02/06 29/11/05 30/08/05 31/05/05 28/02/05 -
Price 0.65 0.83 0.95 0.65 0.88 0.90 1.02 -
P/RPS 0.28 0.36 0.38 0.24 0.29 0.29 0.34 -12.17%
P/EPS -186.92 -5.08 -3.50 -2.83 -6.21 -13.85 14.49 -
EY -0.53 -19.67 -28.57 -35.35 -16.11 -7.22 6.90 -
DY 0.00 0.00 1.05 1.54 1.14 1.11 0.93 -
P/NAPS 0.65 0.48 0.55 0.37 0.49 0.47 0.51 17.60%

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