Highlights

[PETONE] YoY Cumulative Quarter Result on 2005-03-31 [#3]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 31-May-2005
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2005
Quarter 31-Mar-2005  [#3]
Profit Trend QoQ -     -184.63%    YoY -     -393.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 36,813 68,220 73,379 98,762 73,003 59,081 48,196 -4.39%
  YoY % -46.04% -7.03% -25.70% 35.28% 23.56% 22.58% -
  Horiz. % 76.38% 141.55% 152.25% 204.92% 151.47% 122.58% 100.00%
PBT -970 1,487 -2,950 -1,825 563 -1,187 -135 38.87%
  YoY % -165.23% 150.41% -61.64% -424.16% 147.43% -779.26% -
  Horiz. % 718.52% -1,101.48% 2,185.19% 1,351.85% -417.04% 879.26% 100.00%
Tax -1,311 -467 -207 -63 80 292 542 -
  YoY % -180.73% -125.60% -228.57% -178.75% -72.60% -46.13% -
  Horiz. % -241.88% -86.16% -38.19% -11.62% 14.76% 53.87% 100.00%
NP -2,281 1,020 -3,157 -1,888 643 -895 407 -
  YoY % -323.63% 132.31% -67.21% -393.62% 171.84% -319.90% -
  Horiz. % -560.44% 250.61% -775.68% -463.88% 157.99% -219.90% 100.00%
NP to SH -2,281 1,020 -3,157 -1,889 643 -895 407 -
  YoY % -323.63% 132.31% -67.13% -393.78% 171.84% -319.90% -
  Horiz. % -560.44% 250.61% -775.68% -464.13% 157.99% -219.90% 100.00%
Tax Rate - % 31.41 % - % - % -14.21 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% -221.04% 0.00% 0.00% 100.00% - -
Total Cost 39,094 67,200 76,536 100,650 72,360 59,976 47,789 -3.29%
  YoY % -41.82% -12.20% -23.96% 39.10% 20.65% 25.50% -
  Horiz. % 81.81% 140.62% 160.15% 210.61% 151.42% 125.50% 100.00%
Net Worth 72,907 77,108 72,094 79,935 82,671 88,700 90,577 -3.55%
  YoY % -5.45% 6.95% -9.81% -3.31% -6.80% -2.07% -
  Horiz. % 80.49% 85.13% 79.59% 88.25% 91.27% 97.93% 100.00%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div - - - 420 399 - - -
  YoY % 0.00% 0.00% 0.00% 5.34% 0.00% 0.00% -
  Horiz. % 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% 100.00% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 72,907 77,108 72,094 79,935 82,671 88,700 90,577 -3.55%
  YoY % -5.45% 6.95% -9.81% -3.31% -6.80% -2.07% -
  Horiz. % 80.49% 85.13% 79.59% 88.25% 91.27% 97.93% 100.00%
NOSH 42,007 41,975 41,981 42,071 39,937 39,955 39,901 0.86%
  YoY % 0.08% -0.01% -0.21% 5.34% -0.04% 0.13% -
  Horiz. % 105.28% 105.20% 105.21% 105.44% 100.09% 100.13% 100.00%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin -6.20 % 1.50 % -4.30 % -1.91 % 0.88 % -1.51 % 0.84 % -
  YoY % -513.33% 134.88% -125.13% -317.05% 158.28% -279.76% -
  Horiz. % -738.10% 178.57% -511.90% -227.38% 104.76% -179.76% 100.00%
ROE -3.13 % 1.32 % -4.38 % -2.36 % 0.78 % -1.01 % 0.45 % -
  YoY % -337.12% 130.14% -85.59% -402.56% 177.23% -324.44% -
  Horiz. % -695.56% 293.33% -973.33% -524.44% 173.33% -224.44% 100.00%
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 87.63 162.52 174.79 234.75 182.79 147.87 120.79 -5.20%
  YoY % -46.08% -7.02% -25.54% 28.43% 23.62% 22.42% -
  Horiz. % 72.55% 134.55% 144.71% 194.35% 151.33% 122.42% 100.00%
EPS -5.43 2.43 -7.52 -4.50 1.61 -2.24 1.02 -
  YoY % -323.46% 132.31% -67.11% -379.50% 171.88% -319.61% -
  Horiz. % -532.35% 238.24% -737.25% -441.18% 157.84% -219.61% 100.00%
DPS 0.00 0.00 0.00 1.00 1.00 0.00 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% - -
NAPS 1.7356 1.8370 1.7173 1.9000 2.0700 2.2200 2.2700 -4.37%
  YoY % -5.52% 6.97% -9.62% -8.21% -6.76% -2.20% -
  Horiz. % 76.46% 80.93% 75.65% 83.70% 91.19% 97.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 72.46 134.28 144.43 194.39 143.69 116.29 94.86 -4.39%
  YoY % -46.04% -7.03% -25.70% 35.28% 23.56% 22.59% -
  Horiz. % 76.39% 141.56% 152.26% 204.92% 151.48% 122.59% 100.00%
EPS -4.49 2.01 -6.21 -3.72 1.27 -1.76 0.80 -
  YoY % -323.38% 132.37% -66.94% -392.91% 172.16% -320.00% -
  Horiz. % -561.25% 251.25% -776.25% -465.00% 158.75% -220.00% 100.00%
DPS 0.00 0.00 0.00 0.83 0.79 0.00 - -
  YoY % 0.00% 0.00% 0.00% 5.06% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 105.06% 100.00% - -
NAPS 1.4351 1.5177 1.4191 1.5734 1.6272 1.7459 1.7829 -3.55%
  YoY % -5.44% 6.95% -9.81% -3.31% -6.80% -2.08% -
  Horiz. % 80.49% 85.13% 79.60% 88.25% 91.27% 97.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 -
Price 0.6500 0.8300 0.7800 1.0000 1.2900 1.4500 1.7600 -
P/RPS 0.74 0.51 0.45 0.43 0.71 0.98 1.46 -10.70%
  YoY % 45.10% 13.33% 4.65% -39.44% -27.55% -32.88% -
  Horiz. % 50.68% 34.93% 30.82% 29.45% 48.63% 67.12% 100.00%
P/EPS -11.97 34.16 -10.37 -22.27 80.12 -64.73 172.55 -
  YoY % -135.04% 429.41% 53.44% -127.80% 223.78% -137.51% -
  Horiz. % -6.94% 19.80% -6.01% -12.91% 46.43% -37.51% 100.00%
EY -8.35 2.93 -9.64 -4.49 1.25 -1.54 0.58 -
  YoY % -384.98% 130.39% -114.70% -459.20% 181.17% -365.52% -
  Horiz. % -1,439.66% 505.17% -1,662.07% -774.14% 215.52% -265.52% 100.00%
DY 0.00 0.00 0.00 1.00 0.78 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 28.21% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 128.21% 100.00% - -
P/NAPS 0.37 0.45 0.45 0.53 0.62 0.65 0.78 -11.68%
  YoY % -17.78% 0.00% -15.09% -14.52% -4.62% -16.67% -
  Horiz. % 47.44% 57.69% 57.69% 67.95% 79.49% 83.33% 100.00%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 29/05/08 31/05/07 26/05/06 31/05/05 27/05/04 30/05/03 30/05/02 -
Price 0.7000 0.6900 0.8300 0.9000 1.1600 1.3200 1.5800 -
P/RPS 0.80 0.42 0.47 0.38 0.63 0.89 1.31 -7.88%
  YoY % 90.48% -10.64% 23.68% -39.68% -29.21% -32.06% -
  Horiz. % 61.07% 32.06% 35.88% 29.01% 48.09% 67.94% 100.00%
P/EPS -12.89 28.40 -11.04 -20.04 72.05 -58.93 154.90 -
  YoY % -145.39% 357.25% 44.91% -127.81% 222.26% -138.04% -
  Horiz. % -8.32% 18.33% -7.13% -12.94% 46.51% -38.04% 100.00%
EY -7.76 3.52 -9.06 -4.99 1.39 -1.70 0.65 -
  YoY % -320.45% 138.85% -81.56% -458.99% 181.76% -361.54% -
  Horiz. % -1,193.85% 541.54% -1,393.85% -767.69% 213.85% -261.54% 100.00%
DY 0.00 0.00 0.00 1.11 0.86 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 29.07% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 129.07% 100.00% - -
P/NAPS 0.40 0.38 0.48 0.47 0.56 0.59 0.70 -8.90%
  YoY % 5.26% -20.83% 2.13% -16.07% -5.08% -15.71% -
  Horiz. % 57.14% 54.29% 68.57% 67.14% 80.00% 84.29% 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.
 


 

289  696  426  632 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.185-0.015 
 ASB 0.19+0.005 
 XOX 0.045-0.01 
 ARMADA 0.315-0.02 
 HSI-H8W 0.205+0.06 
 LAMBO-WB 0.005-0.005 
 AIRASIA 1.00-0.11 
 KNM 0.22-0.025 
 DSONIC 1.07-0.06 
 PWRWELL 0.32-0.035 
Partners & Brokers