[PETONE] YoY 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- 134.32%
YoY- -6.17%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
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 22,654 24,549 34,491 25,586 18,823 13,593 22,977 -0.23%
PBT 774 -1,006 456 664 718 -828 1,419 -9.60%
Tax -101 96 369 -177 -199 828 -247 -13.84%
NP 673 -910 825 487 519 0 1,172 -8.82%
-
NP to SH 673 -910 825 487 519 -588 1,172 -8.82%
-
Tax Rate 13.05% - -80.92% 26.66% 27.72% - 17.41% -
Total Cost 21,981 25,459 33,666 25,099 18,304 13,593 21,805 0.13%
-
Net Worth 78,391 72,527 84,183 81,831 89,826 90,799 90,799 -2.41%
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 78,391 72,527 84,183 81,831 89,826 90,799 90,799 -2.41%
NOSH 42,062 41,935 42,091 39,918 39,923 39,999 39,999 0.84%
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 2.97% -3.71% 2.39% 1.90% 2.76% 0.00% 5.10% -
ROE 0.86% -1.25% 0.98% 0.60% 0.58% -0.65% 1.29% -
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 53.86 58.54 81.94 64.10 47.15 33.98 57.44 -1.06%
EPS 1.60 -2.17 1.96 1.22 1.30 -1.47 2.93 -9.58%
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 44.59 48.32 67.89 50.36 37.05 26.76 45.23 -0.23%
EPS 1.32 -1.79 1.62 0.96 1.02 -1.16 2.31 -8.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.543 1.4276 1.657 1.6107 1.7681 1.7872 1.7872 -2.41%
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 1.39 1.06 1.34 2.03 2.63 5.36 3.27 -13.28%
P/EPS 46.88 -28.57 56.12 106.56 95.38 -123.81 64.16 -5.09%
EY 2.13 -3.50 1.78 0.94 1.05 -0.81 1.56 5.32%
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 1.71 1.62 1.24 2.03 2.80 4.97 3.13 -9.58%
P/EPS 57.50 -43.78 52.04 106.56 101.54 -114.97 61.43 -1.09%
EY 1.74 -2.28 1.92 0.94 0.98 -0.87 1.63 1.09%
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