[PETONE] YoY TTM Result on 30-Sep-2003 [#1]

Stock
[PETONE] PETROL ONE RESOURCES BHD
Announcement Date
27-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
30-Sep-2003 [#1]
Profit Trend
QoQ- -42.15%
YoY- -312.61%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 98,140 115,749 117,054 80,117 69,161 82,908 100,465 -0.38%
PBT 2,283 -10,462 3,480 -6,372 -2,181 4,359 7,785 -18.48%
Tax 1,030 817 -854 1,495 1,029 118 -163 -
NP 3,313 -9,645 2,626 -4,877 -1,152 4,477 7,622 -12.95%
-
NP to SH 3,313 -9,645 2,626 -4,877 -1,182 4,477 7,622 -12.95%
-
Tax Rate -45.12% - 24.54% - - -2.71% 2.09% -
Total Cost 94,827 125,394 114,428 84,994 70,313 78,431 92,843 0.35%
-
Net Worth 76,977 73,276 82,320 81,942 90,400 93,281 89,500 -2.47%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 419 399 - - - 3,202 -
Div Payout % - 0.00% 15.21% - - - 42.02% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 76,977 73,276 82,320 81,942 90,400 93,281 89,500 -2.47%
NOSH 41,992 41,970 42,000 39,971 40,000 40,034 39,955 0.83%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 3.38% -8.33% 2.24% -6.09% -1.67% 5.40% 7.59% -
ROE 4.30% -13.16% 3.19% -5.95% -1.31% 4.80% 8.52% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 233.71 275.79 278.70 200.43 172.90 207.09 251.44 -1.21%
EPS 7.89 -22.98 6.25 -12.20 -2.96 11.18 19.08 -13.67%
DPS 0.00 1.00 0.95 0.00 0.00 0.00 8.00 -
NAPS 1.8331 1.7459 1.96 2.05 2.26 2.33 2.24 -3.28%
Adjusted Per Share Value based on latest NOSH - 39,971
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 193.17 227.83 230.40 157.70 136.13 163.19 197.75 -0.38%
EPS 6.52 -18.98 5.17 -9.60 -2.33 8.81 15.00 -12.95%
DPS 0.00 0.83 0.79 0.00 0.00 0.00 6.30 -
NAPS 1.5152 1.4423 1.6203 1.6129 1.7794 1.8361 1.7617 -2.47%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 -
Price 0.62 0.80 1.05 1.70 1.39 1.30 2.66 -
P/RPS 0.27 0.29 0.38 0.85 0.80 0.63 1.06 -20.37%
P/EPS 7.86 -3.48 16.79 -13.93 -47.04 11.63 13.94 -9.10%
EY 12.72 -28.73 5.95 -7.18 -2.13 8.60 7.17 10.02%
DY 0.00 1.25 0.91 0.00 0.00 0.00 3.01 -
P/NAPS 0.34 0.46 0.54 0.83 0.62 0.56 1.19 -18.83%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 15/11/06 29/11/05 29/11/04 27/11/03 27/11/02 - 22/11/00 -
Price 0.68 0.65 1.06 1.38 1.25 0.00 2.26 -
P/RPS 0.29 0.24 0.38 0.69 0.72 0.00 0.90 -17.19%
P/EPS 8.62 -2.83 16.95 -11.31 -42.30 0.00 11.85 -5.16%
EY 11.60 -35.35 5.90 -8.84 -2.36 0.00 8.44 5.44%
DY 0.00 1.54 0.90 0.00 0.00 0.00 3.54 -
P/NAPS 0.37 0.37 0.54 0.67 0.55 0.00 1.01 -15.40%

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