Highlights

[PETONE] YoY Cumulative Quarter Result on 2007-09-30 [#1]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-Nov-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2008
Quarter 30-Sep-2007  [#1]
Profit Trend QoQ -     -199.78%    YoY -     -175.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 7,636 7,240 13,386 12,360 24,851 24,812 35,406 -22.55%
  YoY % 5.47% -45.91% 8.30% -50.26% 0.16% -29.92% -
  Horiz. % 21.57% 20.45% 37.81% 34.91% 70.19% 70.08% 100.00%
PBT -1,582 82 -108 -801 1,277 -2,185 1,739 -
  YoY % -2,029.27% 175.93% 86.52% -162.73% 158.44% -225.65% -
  Horiz. % -90.97% 4.72% -6.21% -46.06% 73.43% -125.65% 100.00%
Tax 1,140 -289 -271 -86 -97 -94 -332 -
  YoY % 494.46% -6.64% -215.12% 11.34% -3.19% 71.69% -
  Horiz. % -343.37% 87.05% 81.63% 25.90% 29.22% 28.31% 100.00%
NP -442 -207 -379 -887 1,180 -2,279 1,407 -
  YoY % -113.53% 45.38% 57.27% -175.17% 151.78% -261.98% -
  Horiz. % -31.41% -14.71% -26.94% -63.04% 83.87% -161.98% 100.00%
NP to SH -68 -379 -379 -887 1,180 -2,279 1,407 -
  YoY % 82.06% 0.00% 57.27% -175.17% 151.78% -261.98% -
  Horiz. % -4.83% -26.94% -26.94% -63.04% 83.87% -161.98% 100.00%
Tax Rate - % 352.44 % - % - % 7.60 % - % 19.09 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 1,846.20% 0.00% 0.00% 39.81% 0.00% 100.00%
Total Cost 8,078 7,447 13,765 13,247 23,671 27,091 33,999 -21.29%
  YoY % 8.47% -45.90% 3.91% -44.04% -12.62% -20.32% -
  Horiz. % 23.76% 21.90% 40.49% 38.96% 69.62% 79.68% 100.00%
Net Worth 41,303 114,449 64,126 75,912 76,977 73,276 82,320 -10.85%
  YoY % -63.91% 78.47% -15.52% -1.38% 5.05% -10.99% -
  Horiz. % 50.17% 139.03% 77.90% 92.22% 93.51% 89.01% 100.00%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 41,303 114,449 64,126 75,912 76,977 73,276 82,320 -10.85%
  YoY % -63.91% 78.47% -15.52% -1.38% 5.05% -10.99% -
  Horiz. % 50.17% 139.03% 77.90% 92.22% 93.51% 89.01% 100.00%
NOSH 45,333 84,222 42,111 42,037 41,992 41,970 42,000 1.28%
  YoY % -46.17% 100.00% 0.17% 0.11% 0.05% -0.07% -
  Horiz. % 107.94% 200.53% 100.26% 100.09% 99.98% 99.93% 100.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -5.79 % -2.86 % -2.83 % -7.18 % 4.75 % -9.19 % 3.97 % -
  YoY % -102.45% -1.06% 60.58% -251.16% 151.69% -331.49% -
  Horiz. % -145.84% -72.04% -71.28% -180.86% 119.65% -231.49% 100.00%
ROE -0.16 % -0.33 % -0.59 % -1.17 % 1.53 % -3.11 % 1.71 % -
  YoY % 51.52% 44.07% 49.57% -176.47% 149.20% -281.87% -
  Horiz. % -9.36% -19.30% -34.50% -68.42% 89.47% -181.87% 100.00%
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 16.84 8.60 31.79 29.40 59.18 59.12 84.30 -23.53%
  YoY % 95.81% -72.95% 8.13% -50.32% 0.10% -29.87% -
  Horiz. % 19.98% 10.20% 37.71% 34.88% 70.20% 70.13% 100.00%
EPS -0.15 -0.82 -0.90 -2.11 2.81 -5.43 3.35 -
  YoY % 81.71% 8.89% 57.35% -175.09% 151.75% -262.09% -
  Horiz. % -4.48% -24.48% -26.87% -62.99% 83.88% -162.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.9111 1.3589 1.5228 1.8058 1.8331 1.7459 1.9600 -11.98%
  YoY % -32.95% -10.76% -15.67% -1.49% 4.99% -10.92% -
  Horiz. % 46.48% 69.33% 77.69% 92.13% 93.53% 89.08% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 15.03 14.25 26.35 24.33 48.91 48.84 69.69 -22.55%
  YoY % 5.47% -45.92% 8.30% -50.26% 0.14% -29.92% -
  Horiz. % 21.57% 20.45% 37.81% 34.91% 70.18% 70.08% 100.00%
EPS -0.13 -0.75 -0.75 -1.75 2.32 -4.49 2.77 -
  YoY % 82.67% 0.00% 57.14% -175.43% 151.67% -262.09% -
  Horiz. % -4.69% -27.08% -27.08% -63.18% 83.75% -162.09% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.8130 2.2527 1.2622 1.4942 1.5152 1.4423 1.6203 -10.85%
  YoY % -63.91% 78.47% -15.53% -1.39% 5.05% -10.99% -
  Horiz. % 50.18% 139.03% 77.90% 92.22% 93.51% 89.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.2200 1.4500 1.2000 0.7400 0.6200 0.8000 1.0500 -
P/RPS 7.24 16.87 3.78 2.52 1.05 1.35 1.25 33.99%
  YoY % -57.08% 346.30% 50.00% 140.00% -22.22% 8.00% -
  Horiz. % 579.20% 1,349.60% 302.40% 201.60% 84.00% 108.00% 100.00%
P/EPS -813.33 -322.22 -133.33 -35.07 22.06 -14.73 31.34 -
  YoY % -152.41% -141.67% -280.18% -258.98% 249.76% -147.00% -
  Horiz. % -2,595.18% -1,028.14% -425.43% -111.90% 70.39% -47.00% 100.00%
EY -0.12 -0.31 -0.75 -2.85 4.53 -6.79 3.19 -
  YoY % 61.29% 58.67% 73.68% -162.91% 166.72% -312.85% -
  Horiz. % -3.76% -9.72% -23.51% -89.34% 142.01% -212.85% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.34 1.07 0.79 0.41 0.34 0.46 0.54 16.35%
  YoY % 25.23% 35.44% 92.68% 20.59% -26.09% -14.81% -
  Horiz. % 248.15% 198.15% 146.30% 75.93% 62.96% 85.19% 100.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/11/10 25/11/09 28/11/08 30/11/07 15/11/06 29/11/05 29/11/04 -
Price 1.1400 1.3200 1.2600 0.6300 0.6800 0.6500 1.0600 -
P/RPS 6.77 15.36 3.96 2.14 1.15 1.10 1.26 32.33%
  YoY % -55.92% 287.88% 85.05% 86.09% 4.55% -12.70% -
  Horiz. % 537.30% 1,219.05% 314.29% 169.84% 91.27% 87.30% 100.00%
P/EPS -760.00 -293.33 -140.00 -29.86 24.20 -11.97 31.64 -
  YoY % -159.09% -109.52% -368.85% -223.39% 302.17% -137.83% -
  Horiz. % -2,402.02% -927.09% -442.48% -94.37% 76.49% -37.83% 100.00%
EY -0.13 -0.34 -0.71 -3.35 4.13 -8.35 3.16 -
  YoY % 61.76% 52.11% 78.81% -181.11% 149.46% -364.24% -
  Horiz. % -4.11% -10.76% -22.47% -106.01% 130.70% -264.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.25 0.97 0.83 0.35 0.37 0.37 0.54 15.01%
  YoY % 28.87% 16.87% 137.14% -5.41% 0.00% -31.48% -
  Horiz. % 231.48% 179.63% 153.70% 64.81% 68.52% 68.52% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers