Highlights

[PETONE] YoY Cumulative 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 -     -44.95%    YoY -     132.31%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 21,538 46,938 36,813 68,220 73,379 98,762 73,003 -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 733 -1,848 -970 1,487 -2,950 -1,825 563 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 -99 -5,542 -1,311 -467 -207 -63 80 -
  YoY % 98.21% -322.73% -180.73% -125.60% -228.57% -178.75% -
  Horiz. % -123.75% -6,927.50% -1,638.75% -583.75% -258.75% -78.75% 100.00%
NP 634 -7,390 -2,281 1,020 -3,157 -1,888 643 -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 12 -7,510 -2,281 1,020 -3,157 -1,889 643 -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 20,904 54,328 39,094 67,200 76,536 100,650 72,360 -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 - - - - - 420 399 -
  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 1.00 % -12.47 % -3.13 % 1.32 % -4.38 % -2.36 % 0.78 % 4.23%
  YoY % 108.02% -298.40% -337.12% 130.14% -85.59% -402.56% -
  Horiz. % 128.21% -1,598.72% -401.28% 169.23% -561.54% -302.56% 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 2,458.92 110.00 87.63 162.52 174.79 234.75 182.79 54.19%
  YoY % 2,135.38% 25.53% -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 1.37 -17.60 -5.43 2.43 -7.52 -4.50 1.61 -2.65%
  YoY % 107.78% -224.13% -323.46% 132.31% -67.11% -379.50% -
  Horiz. % 85.09% -1,093.17% -337.27% 150.93% -467.08% -279.50% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.00 -
  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 42.39 92.39 72.46 134.28 144.43 194.39 143.69 -18.40%
  YoY % -54.12% 27.50% -46.04% -7.03% -25.70% 35.28% -
  Horiz. % 29.50% 64.30% 50.43% 93.45% 100.51% 135.28% 100.00%
EPS 0.02 -14.78 -4.49 2.01 -6.21 -3.72 1.27 -49.92%
  YoY % 100.14% -229.18% -323.38% 132.37% -66.94% -392.91% -
  Horiz. % 1.57% -1,163.78% -353.54% 158.27% -488.98% -292.91% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.83 0.79 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.06% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.06% 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 0.05 0.82 0.74 0.51 0.45 0.43 0.71 -35.73%
  YoY % -93.90% 10.81% 45.10% 13.33% 4.65% -39.44% -
  Horiz. % 7.04% 115.49% 104.23% 71.83% 63.38% 60.56% 100.00%
P/EPS 97.08 -5.11 -11.97 34.16 -10.37 -22.27 80.12 3.25%
  YoY % 1,999.80% 57.31% -135.04% 429.41% 53.44% -127.80% -
  Horiz. % 121.17% -6.38% -14.94% 42.64% -12.94% -27.80% 100.00%
EY 1.03 -19.56 -8.35 2.93 -9.64 -4.49 1.25 -3.17%
  YoY % 105.27% -134.25% -384.98% 130.39% -114.70% -459.20% -
  Horiz. % 82.40% -1,564.80% -668.00% 234.40% -771.20% -359.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.00 0.78 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 28.21% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 128.21% 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 0.05 1.24 0.80 0.42 0.47 0.38 0.63 -34.43%
  YoY % -95.97% 55.00% 90.48% -10.64% 23.68% -39.68% -
  Horiz. % 7.94% 196.83% 126.98% 66.67% 74.60% 60.32% 100.00%
P/EPS 97.08 -7.73 -12.89 28.40 -11.04 -20.04 72.05 5.09%
  YoY % 1,355.89% 40.03% -145.39% 357.25% 44.91% -127.81% -
  Horiz. % 134.74% -10.73% -17.89% 39.42% -15.32% -27.81% 100.00%
EY 1.03 -12.94 -7.76 3.52 -9.06 -4.99 1.39 -4.87%
  YoY % 107.96% -66.75% -320.45% 138.85% -81.56% -458.99% -
  Horiz. % 74.10% -930.94% -558.27% 253.24% -651.80% -358.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.11 0.86 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 29.07% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 129.07% 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.
 


 

235  280  528  1231 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.085-0.015 
 YONGTAI 0.16+0.025 
 RSAWIT 0.35+0.03 
 XDL 0.160.00 
 HSI-C7K 0.375-0.135 
 TDM 0.315+0.015 
 HSI-H8K 0.15+0.04 
 SUPERMX 1.44+0.13 
 KNM 0.335+0.02 
 HUBLINE 0.0450.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers