Highlights

[PETONE] YoY Annualized Quarter Result on 2007-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 31-May-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 31-Mar-2007  [#3]
Profit Trend QoQ -     -63.30%    YoY -     132.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 28,717 62,584 49,084 90,960 97,838 131,682 97,337 -18.40%
  YoY % -54.11% 27.50% -46.04% -7.03% -25.70% 35.28% -
  Horiz. % 29.50% 64.30% 50.43% 93.45% 100.52% 135.28% 100.00%
PBT 977 -2,464 -1,293 1,982 -3,933 -2,433 750 4.49%
  YoY % 139.66% -90.52% -165.23% 150.41% -61.64% -424.16% -
  Horiz. % 130.20% -328.24% -172.29% 264.12% -523.98% -324.16% 100.00%
Tax -132 -7,389 -1,748 -622 -276 -84 106 -
  YoY % 98.21% -322.73% -180.73% -125.60% -228.57% -178.75% -
  Horiz. % -123.75% -6,927.48% -1,638.74% -583.75% -258.75% -78.75% 100.00%
NP 845 -9,853 -3,041 1,360 -4,209 -2,517 857 -0.23%
  YoY % 108.58% -223.98% -323.63% 132.31% -67.21% -393.62% -
  Horiz. % 98.60% -1,149.30% -354.74% 158.63% -490.98% -293.62% 100.00%
NP to SH 16 -10,013 -3,041 1,360 -4,209 -2,518 857 -48.48%
  YoY % 100.16% -229.24% -323.63% 132.31% -67.13% -393.78% -
  Horiz. % 1.87% -1,167.96% -354.74% 158.63% -490.98% -293.78% 100.00%
Tax Rate 13.51 % - % - % 31.41 % - % - % -14.21 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -95.07% 0.00% 0.00% -221.04% 0.00% 0.00% 100.00%
Total Cost 27,872 72,437 52,125 89,600 102,047 134,199 96,480 -18.69%
  YoY % -61.52% 38.97% -41.82% -12.20% -23.96% 39.10% -
  Horiz. % 28.89% 75.08% 54.03% 92.87% 105.77% 139.10% 100.00%
Net Worth 1,197 60,246 72,907 77,108 72,094 79,935 82,671 -50.61%
  YoY % -98.01% -17.37% -5.45% 6.95% -9.81% -3.31% -
  Horiz. % 1.45% 72.87% 88.19% 93.27% 87.21% 96.69% 100.00%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - 560 532 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.34% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.34% 100.00%
Div Payout % - % - % - % - % - % - % 62.11 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 1,197 60,246 72,907 77,108 72,094 79,935 82,671 -50.61%
  YoY % -98.01% -17.37% -5.45% 6.95% -9.81% -3.31% -
  Horiz. % 1.45% 72.87% 88.19% 93.27% 87.21% 96.69% 100.00%
NOSH 875 42,670 42,007 41,975 41,981 42,071 39,937 -47.08%
  YoY % -97.95% 1.58% 0.08% -0.01% -0.21% 5.34% -
  Horiz. % 2.19% 106.84% 105.18% 105.10% 105.12% 105.34% 100.00%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.94 % -15.74 % -6.20 % 1.50 % -4.30 % -1.91 % 0.88 % 22.26%
  YoY % 118.68% -153.87% -513.33% 134.88% -125.13% -317.05% -
  Horiz. % 334.09% -1,788.64% -704.55% 170.45% -488.64% -217.05% 100.00%
ROE 1.34 % -16.62 % -4.17 % 1.76 % -5.84 % -3.15 % 1.04 % 4.31%
  YoY % 108.06% -298.56% -336.93% 130.14% -85.40% -402.88% -
  Horiz. % 128.85% -1,598.08% -400.96% 169.23% -561.54% -302.88% 100.00%
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 3,278.56 146.67 116.85 216.70 233.05 313.00 243.72 54.19%
  YoY % 2,135.33% 25.52% -46.08% -7.02% -25.54% 28.43% -
  Horiz. % 1,345.22% 60.18% 47.94% 88.91% 95.62% 128.43% 100.00%
EPS 1.83 -23.47 -7.24 3.24 -10.03 -6.00 2.15 -2.65%
  YoY % 107.80% -224.17% -323.46% 132.30% -67.17% -379.07% -
  Horiz. % 85.12% -1,091.63% -336.74% 150.70% -466.51% -279.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.33 1.33 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.3673 1.4119 1.7356 1.8370 1.7173 1.9000 2.0700 -6.68%
  YoY % -3.16% -18.65% -5.52% 6.97% -9.62% -8.21% -
  Horiz. % 66.05% 68.21% 83.85% 88.74% 82.96% 91.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 56.52 123.19 96.61 179.04 192.58 259.19 191.59 -18.40%
  YoY % -54.12% 27.51% -46.04% -7.03% -25.70% 35.28% -
  Horiz. % 29.50% 64.30% 50.43% 93.45% 100.52% 135.28% 100.00%
EPS 0.03 -19.71 -5.99 2.68 -8.29 -4.96 1.69 -48.91%
  YoY % 100.15% -229.05% -323.51% 132.33% -67.14% -393.49% -
  Horiz. % 1.78% -1,166.27% -354.44% 158.58% -490.53% -293.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.10 1.05 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 4.76% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 104.76% 100.00%
NAPS 0.0236 1.1858 1.4351 1.5177 1.4191 1.5734 1.6272 -50.60%
  YoY % -98.01% -17.37% -5.44% 6.95% -9.81% -3.31% -
  Horiz. % 1.45% 72.87% 88.19% 93.27% 87.21% 96.69% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 1.3300 0.9000 0.6500 0.8300 0.7800 1.0000 1.2900 -
P/RPS 0.04 0.61 0.56 0.38 0.33 0.32 0.53 -34.98%
  YoY % -93.44% 8.93% 47.37% 15.15% 3.13% -39.62% -
  Horiz. % 7.55% 115.09% 105.66% 71.70% 62.26% 60.38% 100.00%
P/EPS 72.81 -3.84 -8.98 25.62 -7.78 -16.70 60.09 3.25%
  YoY % 1,996.09% 57.24% -135.05% 429.31% 53.41% -127.79% -
  Horiz. % 121.17% -6.39% -14.94% 42.64% -12.95% -27.79% 100.00%
EY 1.37 -26.07 -11.14 3.90 -12.85 -5.99 1.66 -3.15%
  YoY % 105.26% -134.02% -385.64% 130.35% -114.52% -460.84% -
  Horiz. % 82.53% -1,570.48% -671.08% 234.94% -774.10% -360.84% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.33 1.03 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 29.13% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 129.13% 100.00%
P/NAPS 0.97 0.64 0.37 0.45 0.45 0.53 0.62 7.74%
  YoY % 51.56% 72.97% -17.78% 0.00% -15.09% -14.52% -
  Horiz. % 156.45% 103.23% 59.68% 72.58% 72.58% 85.48% 100.00%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 22/05/09 29/05/08 31/05/07 26/05/06 31/05/05 27/05/04 -
Price 1.3300 1.3600 0.7000 0.6900 0.8300 0.9000 1.1600 -
P/RPS 0.04 0.93 0.60 0.32 0.36 0.29 0.48 -33.90%
  YoY % -95.70% 55.00% 87.50% -11.11% 24.14% -39.58% -
  Horiz. % 8.33% 193.75% 125.00% 66.67% 75.00% 60.42% 100.00%
P/EPS 72.81 -5.80 -9.67 21.30 -8.28 -15.03 54.04 5.09%
  YoY % 1,355.34% 40.02% -145.40% 357.25% 44.91% -127.81% -
  Horiz. % 134.73% -10.73% -17.89% 39.42% -15.32% -27.81% 100.00%
EY 1.37 -17.25 -10.34 4.70 -12.08 -6.65 1.85 -4.88%
  YoY % 107.94% -66.83% -320.00% 138.91% -81.65% -459.46% -
  Horiz. % 74.05% -932.43% -558.92% 254.05% -652.97% -359.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.48 1.15 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 28.70% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 128.70% 100.00%
P/NAPS 0.97 0.96 0.40 0.38 0.48 0.47 0.56 9.58%
  YoY % 1.04% 140.00% 5.26% -20.83% 2.13% -16.07% -
  Horiz. % 173.21% 171.43% 71.43% 67.86% 85.71% 83.93% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

217  189  458  1398 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.98+0.03 
 XDL 0.150.00 
 ARMADA 0.39+0.005 
 MYEG 1.240.00 
 DGB 0.0650.00 
 PWRWELL 0.315+0.015 
 AIRASIA 1.17-0.02 
 JAG 0.04+0.005 
 HSI-C7Q 0.235+0.025 
Partners & Brokers