[PETONE] YoY Cumulative 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- 34.25%
YoY- -271.51%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 47,504 49,361 69,897 46,834 42,209 34,652 54,317 -2.20%
PBT 2,051 -3,191 2,195 -809 1,028 495 3,453 -8.31%
Tax -198 2 37 -124 -514 62 -477 -13.62%
NP 1,853 -3,189 2,232 -933 514 557 2,976 -7.58%
-
NP to SH 1,853 -3,189 2,232 -933 544 557 2,976 -7.58%
-
Tax Rate 9.65% - -1.69% - 50.00% -12.53% 13.81% -
Total Cost 45,651 52,550 67,665 47,767 41,695 34,095 51,341 -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 2.37% -4.39% 2.66% -1.14% 0.60% 0.61% 3.28% -
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 113.06 117.48 166.29 116.96 105.52 86.47 135.84 -3.01%
EPS 4.41 -7.59 5.31 -2.33 1.36 1.39 7.44 -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 93.50 97.16 137.58 92.18 83.08 68.21 106.91 -2.20%
EPS 3.65 -6.28 4.39 -1.84 1.07 1.10 5.86 -7.58%
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 0.66 0.53 0.66 1.11 1.18 2.10 1.38 -11.56%
P/EPS 17.01 -8.17 20.72 -55.79 91.18 130.94 25.26 -6.37%
EY 5.88 -12.24 4.83 -1.79 1.10 0.76 3.96 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 0.81 0.81 0.61 1.11 1.25 1.95 1.33 -7.92%
P/EPS 20.86 -12.52 19.21 -55.79 97.06 121.58 24.19 -2.43%
EY 4.79 -7.99 5.21 -1.79 1.03 0.82 4.13 2.50%
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