[PETONE] QoQ TTM 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- 93.65%
YoY- -102.76%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 80,117 82,250 77,672 74,391 69,161 66,834 68,153 11.37%
PBT -6,372 -4,589 -2,021 -635 -2,181 -1,167 724 -
Tax 1,495 1,158 1,093 560 1,029 1,312 1,135 20.14%
NP -4,877 -3,431 -928 -75 -1,152 145 1,859 -
-
NP to SH -4,877 -3,431 -928 -75 -1,182 115 1,829 -
-
Tax Rate - - - - - - -156.77% -
Total Cost 84,994 85,681 78,600 74,466 70,313 66,689 66,294 17.99%
-
Net Worth 81,942 83,536 88,861 89,826 90,400 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 90,400 91,200 89,605 -5.78%
NOSH 39,971 39,969 40,027 39,923 40,000 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 -6.09% -4.17% -1.19% -0.10% -1.67% 0.22% 2.73% -
ROE -5.95% -4.11% -1.04% -0.08% -1.31% 0.13% 2.04% -
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 200.43 205.78 194.05 186.34 172.90 167.08 172.65 10.44%
EPS -12.20 -8.58 -2.32 -0.19 -2.96 0.29 4.63 -
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 157.70 161.89 152.88 146.43 136.13 131.55 134.15 11.37%
EPS -9.60 -6.75 -1.83 -0.15 -2.33 0.23 3.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6129 1.6443 1.7491 1.7681 1.7794 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 0.85 0.65 0.75 0.67 0.80 0.93 1.02 -11.43%
P/EPS -13.93 -15.61 -62.54 -660.06 -47.04 539.13 37.98 -
EY -7.18 -6.41 -1.60 -0.15 -2.13 0.19 2.63 -
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 - -
Price 1.38 1.50 1.32 1.32 1.25 1.43 0.00 -
P/RPS 0.69 0.73 0.68 0.71 0.72 0.86 0.00 -
P/EPS -11.31 -17.47 -56.94 -702.65 -42.30 497.39 0.00 -
EY -8.84 -5.72 -1.76 -0.14 -2.36 0.20 0.00 -
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 0.00 -

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