Highlights

[PETONE] YoY Quarter Result on 2006-09-30 [#1]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 15-Nov-2006
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Sep-2006  [#1]
Profit Trend QoQ -     -60.82%    YoY -     151.78%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 7,240 13,386 12,360 24,851 24,812 35,406 21,253 -16.42%
  YoY % -45.91% 8.30% -50.26% 0.16% -29.92% 66.59% -
  Horiz. % 34.07% 62.98% 58.16% 116.93% 116.75% 166.59% 100.00%
PBT 82 -108 -801 1,277 -2,185 1,739 -1,473 -
  YoY % 175.93% 86.52% -162.73% 158.44% -225.65% 218.06% -
  Horiz. % -5.57% 7.33% 54.38% -86.69% 148.34% -118.06% 100.00%
Tax -289 -271 -86 -97 -94 -332 54 -
  YoY % -6.64% -215.12% 11.34% -3.19% 71.69% -714.81% -
  Horiz. % -535.19% -501.85% -159.26% -179.63% -174.07% -614.81% 100.00%
NP -207 -379 -887 1,180 -2,279 1,407 -1,419 -27.42%
  YoY % 45.38% 57.27% -175.17% 151.78% -261.98% 199.15% -
  Horiz. % 14.59% 26.71% 62.51% -83.16% 160.61% -99.15% 100.00%
NP to SH -379 -379 -887 1,180 -2,279 1,407 -1,419 -19.73%
  YoY % 0.00% 57.27% -175.17% 151.78% -261.98% 199.15% -
  Horiz. % 26.71% 26.71% 62.51% -83.16% 160.61% -99.15% 100.00%
Tax Rate 352.44 % - % - % 7.60 % - % 19.09 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,846.20% 0.00% 0.00% 39.81% 0.00% 100.00% -
Total Cost 7,447 13,765 13,247 23,671 27,091 33,999 22,672 -16.92%
  YoY % -45.90% 3.91% -44.04% -12.62% -20.32% 49.96% -
  Horiz. % 32.85% 60.71% 58.43% 104.41% 119.49% 149.96% 100.00%
Net Worth 114,449 64,126 75,912 76,977 73,276 82,320 81,942 5.72%
  YoY % 78.47% -15.52% -1.38% 5.05% -10.99% 0.46% -
  Horiz. % 139.67% 78.26% 92.64% 93.94% 89.42% 100.46% 100.00%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 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
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 114,449 64,126 75,912 76,977 73,276 82,320 81,942 5.72%
  YoY % 78.47% -15.52% -1.38% 5.05% -10.99% 0.46% -
  Horiz. % 139.67% 78.26% 92.64% 93.94% 89.42% 100.46% 100.00%
NOSH 84,222 42,111 42,037 41,992 41,970 42,000 39,971 13.21%
  YoY % 100.00% 0.17% 0.11% 0.05% -0.07% 5.07% -
  Horiz. % 210.70% 105.35% 105.17% 105.06% 105.00% 105.07% 100.00%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin -2.86 % -2.83 % -7.18 % 4.75 % -9.19 % 3.97 % -6.68 % -13.17%
  YoY % -1.06% 60.58% -251.16% 151.69% -331.49% 159.43% -
  Horiz. % 42.81% 42.37% 107.49% -71.11% 137.57% -59.43% 100.00%
ROE -0.33 % -0.59 % -1.17 % 1.53 % -3.11 % 1.71 % -1.73 % -24.11%
  YoY % 44.07% 49.57% -176.47% 149.20% -281.87% 198.84% -
  Horiz. % 19.08% 34.10% 67.63% -88.44% 179.77% -98.84% 100.00%
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 8.60 31.79 29.40 59.18 59.12 84.30 53.17 -26.17%
  YoY % -72.95% 8.13% -50.32% 0.10% -29.87% 58.55% -
  Horiz. % 16.17% 59.79% 55.29% 111.30% 111.19% 158.55% 100.00%
EPS -0.82 -0.90 -2.11 2.81 -5.43 3.35 -3.55 -21.65%
  YoY % 8.89% 57.35% -175.09% 151.75% -262.09% 194.37% -
  Horiz. % 23.10% 25.35% 59.44% -79.15% 152.96% -94.37% 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 1.3589 1.5228 1.8058 1.8331 1.7459 1.9600 2.0500 -6.62%
  YoY % -10.76% -15.67% -1.49% 4.99% -10.92% -4.39% -
  Horiz. % 66.29% 74.28% 88.09% 89.42% 85.17% 95.61% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 14.25 26.35 24.33 48.91 48.84 69.69 41.83 -16.42%
  YoY % -45.92% 8.30% -50.26% 0.14% -29.92% 66.60% -
  Horiz. % 34.07% 62.99% 58.16% 116.93% 116.76% 166.60% 100.00%
EPS -0.75 -0.75 -1.75 2.32 -4.49 2.77 -2.79 -19.65%
  YoY % 0.00% 57.14% -175.43% 151.67% -262.09% 199.28% -
  Horiz. % 26.88% 26.88% 62.72% -83.15% 160.93% -99.28% 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 2.2527 1.2622 1.4942 1.5152 1.4423 1.6203 1.6129 5.72%
  YoY % 78.47% -15.53% -1.39% 5.05% -10.99% 0.46% -
  Horiz. % 139.67% 78.26% 92.64% 93.94% 89.42% 100.46% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 1.4500 1.2000 0.7400 0.6200 0.8000 1.0500 1.7000 -
P/RPS 16.87 3.78 2.52 1.05 1.35 1.25 3.20 31.89%
  YoY % 346.30% 50.00% 140.00% -22.22% 8.00% -60.94% -
  Horiz. % 527.19% 118.12% 78.75% 32.81% 42.19% 39.06% 100.00%
P/EPS -322.22 -133.33 -35.07 22.06 -14.73 31.34 -47.89 37.36%
  YoY % -141.67% -280.18% -258.98% 249.76% -147.00% 165.44% -
  Horiz. % 672.83% 278.41% 73.23% -46.06% 30.76% -65.44% 100.00%
EY -0.31 -0.75 -2.85 4.53 -6.79 3.19 -2.09 -27.22%
  YoY % 58.67% 73.68% -162.91% 166.72% -312.85% 252.63% -
  Horiz. % 14.83% 35.89% 136.36% -216.75% 324.88% -152.63% 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 1.07 0.79 0.41 0.34 0.46 0.54 0.83 4.32%
  YoY % 35.44% 92.68% 20.59% -26.09% -14.81% -34.94% -
  Horiz. % 128.92% 95.18% 49.40% 40.96% 55.42% 65.06% 100.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 28/11/08 30/11/07 15/11/06 29/11/05 29/11/04 27/11/03 -
Price 1.3200 1.2600 0.6300 0.6800 0.6500 1.0600 1.3800 -
P/RPS 15.36 3.96 2.14 1.15 1.10 1.26 2.60 34.42%
  YoY % 287.88% 85.05% 86.09% 4.55% -12.70% -51.54% -
  Horiz. % 590.77% 152.31% 82.31% 44.23% 42.31% 48.46% 100.00%
P/EPS -293.33 -140.00 -29.86 24.20 -11.97 31.64 -38.87 40.01%
  YoY % -109.52% -368.85% -223.39% 302.17% -137.83% 181.40% -
  Horiz. % 754.64% 360.17% 76.82% -62.26% 30.79% -81.40% 100.00%
EY -0.34 -0.71 -3.35 4.13 -8.35 3.16 -2.57 -28.60%
  YoY % 52.11% 78.81% -181.11% 149.46% -364.24% 222.96% -
  Horiz. % 13.23% 27.63% 130.35% -160.70% 324.90% -122.96% 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 0.97 0.83 0.35 0.37 0.37 0.54 0.67 6.36%
  YoY % 16.87% 137.14% -5.41% 0.00% -31.48% -19.40% -
  Horiz. % 144.78% 123.88% 52.24% 55.22% 55.22% 80.60% 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.
 


 

417  266  466  748 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.25-0.02 
 VC-PA 0.06+0.005 
 IMPIANA 0.035-0.005 
 LAMBO 0.06+0.005 
 HSI-C5J 0.255+0.01 
 HSI-C5H 0.28+0.01 
 SAPNRG 0.29-0.01 
 DAYANG 0.92+0.03 
 ARMADA 0.185+0.005 
 EKOVEST 0.77-0.005 
Partners & Brokers