[PETONE] YoY TTM 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- -0.66%
YoY- -6445.33%
Quarter Report
Latest QR
Upcoming QR
PETONE's Result
PETONE's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 96,245 105,807 125,959 86,880 74,391 73,524 95,364 0.15%
PBT 4,063 -11,924 3,272 -6,426 -635 2,112 6,904 -8.45%
Tax 833 544 -308 1,517 560 635 12 102.66%
NP 4,896 -11,380 2,964 -4,909 -75 2,747 6,916 -5.59%
-
NP to SH 4,896 -11,380 2,964 -4,909 -75 2,717 6,916 -5.59%
-
Tax Rate -20.50% - 9.41% - - -30.07% -0.17% -
Total Cost 91,349 117,187 122,995 91,789 74,466 70,777 88,448 0.53%
-
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 - 419 399 - - - 1,200 -
Div Payout % - 0.00% 13.48% - - - 17.36% -
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 5.09% -10.76% 2.35% -5.65% -0.10% 3.74% 7.25% -
ROE 6.25% -15.69% 3.52% -6.00% -0.08% 2.99% 7.62% -
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 228.81 252.31 299.25 217.65 186.34 183.81 238.41 -0.68%
EPS 11.64 -27.14 7.04 -12.30 -0.19 6.79 17.29 -6.37%
DPS 0.00 1.00 0.95 0.00 0.00 0.00 3.00 -
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 189.44 208.26 247.93 171.01 146.43 144.72 187.71 0.15%
EPS 9.64 -22.40 5.83 -9.66 -0.15 5.35 13.61 -5.58%
DPS 0.00 0.83 0.79 0.00 0.00 0.00 2.36 -
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 0.33 0.25 0.37 0.60 0.67 0.99 0.79 -13.53%
P/EPS 6.44 -2.28 15.62 -10.57 -660.06 26.79 10.87 -8.35%
EY 15.52 -43.77 6.40 -9.46 -0.15 3.73 9.20 9.10%
DY 0.00 1.61 0.86 0.00 0.00 0.00 1.60 -
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 - 26/02/01 -
Price 0.92 0.95 1.02 1.30 1.32 0.00 1.80 -
P/RPS 0.40 0.38 0.34 0.60 0.71 0.00 0.76 -10.14%
P/EPS 7.90 -3.50 14.49 -10.57 -702.65 0.00 10.41 -4.49%
EY 12.65 -28.57 6.90 -9.46 -0.14 0.00 9.61 4.68%
DY 0.00 1.05 0.93 0.00 0.00 0.00 1.67 -
P/NAPS 0.49 0.55 0.51 0.63 0.59 0.00 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