Highlights

[PETONE] YoY 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 -     -577.10%    YoY -     -175.17%
Quarter Report


View:


Show?  YoY % Horiz. %

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.
 


 

243  491  486  677 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.27-0.035 
 SAPNRG 0.30-0.01 
 DAYANG 0.89-0.24 
 BARAKAH 0.05-0.02 
 LAMBO 0.055-0.01 
 HSI-H6Q 0.575+0.05 
 EKOVEST 0.775-0.02 
 HSI-C5P 0.285-0.055 
 ARMADA 0.18-0.01 
 HSI-C5J 0.245-0.05 
Partners & Brokers