Highlights

[PETONE] YoY 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 -     -223.77%    YoY -     -2,787.10%
Quarter Report


View:


Show?  YoY % Horiz. %

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 8,984 14,565 12,007 20,716 24,018 28,865 26,169 -16.31%
  YoY % -38.32% 21.30% -42.04% -13.75% -16.79% 10.30% -
  Horiz. % 34.33% 55.66% 45.88% 79.16% 91.78% 110.30% 100.00%
PBT 49 -1,790 -247 -564 240 -4,020 1,372 -42.60%
  YoY % 102.74% -624.70% 56.21% -335.00% 105.97% -393.00% -
  Horiz. % 3.57% -130.47% -18.00% -41.11% 17.49% -293.00% 100.00%
Tax 86 -1,933 -738 -269 -209 -100 202 -13.26%
  YoY % 104.45% -161.92% -174.35% -28.71% -109.00% -149.50% -
  Horiz. % 42.57% -956.93% -365.35% -133.17% -103.47% -49.50% 100.00%
NP 135 -3,723 -985 -833 31 -4,120 1,574 -33.58%
  YoY % 103.63% -277.97% -18.25% -2,787.10% 100.75% -361.75% -
  Horiz. % 8.58% -236.53% -62.58% -52.92% 1.97% -261.75% 100.00%
NP to SH -342 -3,698 -985 -833 31 -4,120 1,574 -
  YoY % 90.75% -275.43% -18.25% -2,787.10% 100.75% -361.75% -
  Horiz. % -21.73% -234.94% -62.58% -52.92% 1.97% -261.75% 100.00%
Tax Rate -175.51 % - % - % - % 87.08 % - % -14.72 % 51.12%
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,192.32% 0.00% 0.00% 0.00% -591.58% 0.00% 100.00%
Total Cost 8,849 18,288 12,992 21,549 23,987 32,985 24,595 -15.66%
  YoY % -51.61% 40.76% -39.71% -10.16% -27.28% 34.11% -
  Horiz. % 35.98% 74.36% 52.82% 87.62% 97.53% 134.11% 100.00%
Net Worth 19,310 58,930 72,747 77,283 76,051 79,796 82,694 -21.52%
  YoY % -67.23% -18.99% -5.87% 1.62% -4.69% -3.51% -
  Horiz. % 23.35% 71.26% 87.97% 93.46% 91.97% 96.49% 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 - - - - - 419 399 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.13% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.13% 100.00%
Div Payout % - % - % - % - % - % - % 25.38 % -
  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 19,310 58,930 72,747 77,283 76,051 79,796 82,694 -21.52%
  YoY % -67.23% -18.99% -5.87% 1.62% -4.69% -3.51% -
  Horiz. % 23.35% 71.26% 87.97% 93.46% 91.97% 96.49% 100.00%
NOSH 19,310 41,738 41,914 42,070 44,285 41,997 39,949 -11.41%
  YoY % -53.73% -0.42% -0.37% -5.00% 5.45% 5.13% -
  Horiz. % 48.34% 104.48% 104.92% 105.31% 110.85% 105.13% 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 1.50 % -25.56 % -8.20 % -4.02 % 0.13 % -14.27 % 6.01 % -20.64%
  YoY % 105.87% -211.71% -103.98% -3,192.31% 100.91% -337.44% -
  Horiz. % 24.96% -425.29% -136.44% -66.89% 2.16% -237.44% 100.00%
ROE -1.77 % -6.28 % -1.35 % -1.08 % 0.04 % -5.16 % 1.90 % -
  YoY % 71.82% -365.19% -25.00% -2,800.00% 100.78% -371.58% -
  Horiz. % -93.16% -330.53% -71.05% -56.84% 2.11% -271.58% 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 46.52 34.90 28.65 49.24 54.23 68.73 65.51 -5.54%
  YoY % 33.30% 21.82% -41.82% -9.20% -21.10% 4.92% -
  Horiz. % 71.01% 53.27% 43.73% 75.16% 82.78% 104.92% 100.00%
EPS -0.55 -8.86 -2.35 -1.98 0.07 -9.81 3.94 -
  YoY % 93.79% -277.02% -18.69% -2,928.57% 100.71% -348.98% -
  Horiz. % -13.96% -224.87% -59.64% -50.25% 1.78% -248.98% 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 1.0000 1.4119 1.7356 1.8370 1.7173 1.9000 2.0700 -11.41%
  YoY % -29.17% -18.65% -5.52% 6.97% -9.62% -8.21% -
  Horiz. % 48.31% 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 17.68 28.67 23.63 40.78 47.28 56.82 51.51 -16.32%
  YoY % -38.33% 21.33% -42.05% -13.75% -16.79% 10.31% -
  Horiz. % 34.32% 55.66% 45.87% 79.17% 91.79% 110.31% 100.00%
EPS -0.67 -7.28 -1.94 -1.64 0.06 -8.11 3.10 -
  YoY % 90.80% -275.26% -18.29% -2,833.33% 100.74% -361.61% -
  Horiz. % -21.61% -234.84% -62.58% -52.90% 1.94% -261.61% 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 0.3801 1.1599 1.4319 1.5212 1.4969 1.5706 1.6277 -21.52%
  YoY % -67.23% -19.00% -5.87% 1.62% -4.69% -3.51% -
  Horiz. % 23.35% 71.26% 87.97% 93.46% 91.96% 96.49% 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 2.86 2.58 2.27 1.69 1.44 1.45 1.97 6.41%
  YoY % 10.85% 13.66% 34.32% 17.36% -0.69% -26.40% -
  Horiz. % 145.18% 130.96% 115.23% 85.79% 73.10% 73.60% 100.00%
P/EPS -75.10 -10.16 -27.66 -41.92 1,114.29 -10.19 32.74 -
  YoY % -639.17% 63.27% 34.02% -103.76% 11,035.13% -131.12% -
  Horiz. % -229.38% -31.03% -84.48% -128.04% 3,403.45% -31.12% 100.00%
EY -1.33 -9.84 -3.62 -2.39 0.09 -9.81 3.05 -
  YoY % 86.48% -171.82% -51.46% -2,755.56% 100.92% -421.64% -
  Horiz. % -43.61% -322.62% -118.69% -78.36% 2.95% -321.64% 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 1.33 0.64 0.37 0.45 0.45 0.53 0.62 13.56%
  YoY % 107.81% 72.97% -17.78% 0.00% -15.09% -14.52% -
  Horiz. % 214.52% 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 2.86 3.90 2.44 1.40 1.53 1.31 1.77 8.32%
  YoY % -26.67% 59.84% 74.29% -8.50% 16.79% -25.99% -
  Horiz. % 161.58% 220.34% 137.85% 79.10% 86.44% 74.01% 100.00%
P/EPS -75.10 -15.35 -29.79 -34.85 1,185.71 -9.17 29.44 -
  YoY % -389.25% 48.47% 14.52% -102.94% 13,030.32% -131.15% -
  Horiz. % -255.10% -52.14% -101.19% -118.38% 4,027.55% -31.15% 100.00%
EY -1.33 -6.51 -3.36 -2.87 0.08 -10.90 3.40 -
  YoY % 79.57% -93.75% -17.07% -3,687.50% 100.73% -420.59% -
  Horiz. % -39.12% -191.47% -98.82% -84.41% 2.35% -320.59% 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 1.33 0.96 0.40 0.38 0.48 0.47 0.56 15.50%
  YoY % 38.54% 140.00% 5.26% -20.83% 2.13% -16.07% -
  Horiz. % 237.50% 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.
 


 

223  189  453  1397 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.245+0.005 
 FPGROUP 0.975+0.025 
 XDL 0.150.00 
 ARMADA 0.395+0.01 
 MYEG 1.240.00 
 DGB 0.0650.00 
 PWRWELL 0.315+0.015 
 AIRASIA 1.16-0.03 
 JAG 0.04+0.005 
 HSI-H8T 0.405-0.04 
Partners & Brokers