[PETONE] YoY Annualized Quarter Result on 31-Dec-2003 [#2]

Stock
[PETONE] PETROL ONE RESOURCES BHD
Announcement Date
28-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- 67.12%
YoY- -271.51%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 95,008 98,722 139,794 93,668 84,418 69,304 108,634 -2.20%
PBT 4,102 -6,382 4,390 -1,618 2,056 990 6,906 -8.31%
Tax -396 4 74 -248 -1,028 124 -954 -13.62%
NP 3,706 -6,378 4,464 -1,866 1,028 1,114 5,952 -7.58%
-
NP to SH 3,706 -6,378 4,464 -1,866 1,088 1,114 5,952 -7.58%
-
Tax Rate 9.65% - -1.69% - 50.00% -12.53% 13.81% -
Total Cost 91,302 105,100 135,330 95,534 83,390 68,190 102,682 -1.93%
-
Net Worth 78,309 72,666 84,067 82,087 89,999 90,963 90,769 -2.42%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 78,309 72,666 84,067 82,087 89,999 90,963 90,769 -2.42%
NOSH 42,018 42,015 42,033 40,042 39,999 40,071 39,986 0.82%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 3.90% -6.46% 3.19% -1.99% 1.22% 1.61% 5.48% -
ROE 4.73% -8.78% 5.31% -2.27% 1.21% 1.22% 6.56% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 226.11 234.96 332.57 233.92 211.05 172.95 271.68 -3.01%
EPS 8.82 -15.18 10.62 -4.66 2.72 2.78 14.88 -8.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8637 1.7295 2.00 2.05 2.25 2.27 2.27 -3.23%
Adjusted Per Share Value based on latest NOSH - 39,918
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 187.01 194.32 275.16 184.37 166.16 136.41 213.83 -2.20%
EPS 7.29 -12.55 8.79 -3.67 2.14 2.19 11.72 -7.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5414 1.4303 1.6547 1.6158 1.7715 1.7904 1.7866 -2.42%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.75 0.62 1.10 1.30 1.24 1.82 1.88 -
P/RPS 0.33 0.26 0.33 0.56 0.59 1.05 0.69 -11.56%
P/EPS 8.50 -4.08 10.36 -27.90 45.59 65.47 12.63 -6.38%
EY 11.76 -24.48 9.65 -3.58 2.19 1.53 7.92 6.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.36 0.55 0.63 0.55 0.80 0.83 -11.45%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 16/02/07 27/02/06 28/02/05 27/02/04 27/02/03 28/02/02 26/02/01 -
Price 0.92 0.95 1.02 1.30 1.32 1.69 1.80 -
P/RPS 0.41 0.40 0.31 0.56 0.63 0.98 0.66 -7.62%
P/EPS 10.43 -6.26 9.60 -27.90 48.53 60.79 12.09 -2.43%
EY 9.59 -15.98 10.41 -3.58 2.06 1.64 8.27 2.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.55 0.51 0.63 0.59 0.74 0.79 -7.64%

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