Highlights

[PETONE] YoY TTM Result on 2007-06-30 [#4]

Stock [PETONE]: PETROL ONE RESOURCES BHD
Announcement Date 30-Aug-2007
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2007
Quarter 30-Jun-2007  [#4]
Profit Trend QoQ -     -77.95%    YoY -     708.90%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 30,987 63,732 49,878 91,153 98,101 126,343 102,901 -18.12%
  YoY % -51.38% 27.78% -45.28% -7.08% -22.35% 22.78% -
  Horiz. % 30.11% 61.94% 48.47% 88.58% 95.34% 122.78% 100.00%
PBT -2,446 -5,370 -8,537 158 -1,179 -6,538 268 -
  YoY % 54.45% 37.10% -5,503.16% 113.40% 81.97% -2,539.55% -
  Horiz. % -912.69% -2,003.73% -3,185.45% 58.96% -439.93% -2,439.55% 100.00%
Tax -1,070 -2,284 -3,070 731 1,033 579 -468 14.77%
  YoY % 53.15% 25.60% -519.97% -29.24% 78.41% 223.72% -
  Horiz. % 228.63% 488.03% 655.98% -156.20% -220.73% -123.72% 100.00%
NP -3,516 -7,654 -11,607 889 -146 -5,959 -200 61.22%
  YoY % 54.06% 34.06% -1,405.62% 708.90% 97.55% -2,879.50% -
  Horiz. % 1,758.00% 3,827.00% 5,803.50% -444.50% 73.00% 2,979.50% 100.00%
NP to SH -2,699 -7,027 -11,607 889 -146 -5,959 -200 54.27%
  YoY % 61.59% 39.46% -1,405.62% 708.90% 97.55% -2,879.50% -
  Horiz. % 1,349.50% 3,513.50% 5,803.50% -444.50% 73.00% 2,979.50% 100.00%
Tax Rate - % - % - % -462.66 % - % - % 174.63 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% -264.94% 0.00% 0.00% 100.00%
Total Cost 34,503 71,386 61,485 90,264 98,247 132,302 103,101 -16.67%
  YoY % -51.67% 16.10% -31.88% -8.13% -25.74% 28.32% -
  Horiz. % 33.47% 69.24% 59.64% 87.55% 95.29% 128.32% 100.00%
Net Worth 41,370 101,491 65,224 79,214 41,985 75,643 82,516 -10.86%
  YoY % -59.24% 55.60% -17.66% 88.67% -44.50% -8.33% -
  Horiz. % 50.14% 123.00% 79.04% 96.00% 50.88% 91.67% 100.00%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 0 0 0 0 0 419 399 -
  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 % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 41,370 101,491 65,224 79,214 41,985 75,643 82,516 -10.86%
  YoY % -59.24% 55.60% -17.66% 88.67% -44.50% -8.33% -
  Horiz. % 50.14% 123.00% 79.04% 96.00% 50.88% 91.67% 100.00%
NOSH 41,370 76,666 42,004 41,621 41,985 42,024 42,100 -0.29%
  YoY % -46.04% 82.52% 0.92% -0.87% -0.09% -0.18% -
  Horiz. % 98.27% 182.11% 99.77% 98.86% 99.73% 99.82% 100.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin -11.35 % -12.01 % -23.27 % 0.98 % -0.15 % -4.72 % -0.19 % 97.65%
  YoY % 5.50% 48.39% -2,474.49% 753.33% 96.82% -2,384.21% -
  Horiz. % 5,973.68% 6,321.05% 12,247.37% -515.79% 78.95% 2,484.21% 100.00%
ROE -6.52 % -6.92 % -17.80 % 1.12 % -0.35 % -7.88 % -0.24 % 73.34%
  YoY % 5.78% 61.12% -1,689.29% 420.00% 95.56% -3,183.33% -
  Horiz. % 2,716.67% 2,883.33% 7,416.67% -466.67% 145.83% 3,283.33% 100.00%
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 74.90 83.13 118.74 219.00 233.66 300.64 244.42 -17.88%
  YoY % -9.90% -29.99% -45.78% -6.27% -22.28% 23.00% -
  Horiz. % 30.64% 34.01% 48.58% 89.60% 95.60% 123.00% 100.00%
EPS -6.52 -9.17 -27.63 2.14 -0.35 -14.18 -0.48 54.44%
  YoY % 28.90% 66.81% -1,391.12% 711.43% 97.53% -2,854.17% -
  Horiz. % 1,358.33% 1,910.42% 5,756.25% -445.83% 72.92% 2,954.17% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.95 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 5.26% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 105.26% 100.00%
NAPS 1.0000 1.3238 1.5528 1.9032 1.0000 1.8000 1.9600 -10.61%
  YoY % -24.46% -14.75% -18.41% 90.32% -44.44% -8.16% -
  Horiz. % 51.02% 67.54% 79.22% 97.10% 51.02% 91.84% 100.00%
Adjusted Per Share Value based on latest NOSH - 50,499
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 60.99 125.44 98.18 179.42 193.09 248.68 202.54 -18.12%
  YoY % -51.38% 27.77% -45.28% -7.08% -22.35% 22.78% -
  Horiz. % 30.11% 61.93% 48.47% 88.58% 95.33% 122.78% 100.00%
EPS -5.31 -13.83 -22.85 1.75 -0.29 -11.73 -0.39 54.50%
  YoY % 61.61% 39.47% -1,405.71% 703.45% 97.53% -2,907.69% -
  Horiz. % 1,361.54% 3,546.15% 5,858.97% -448.72% 74.36% 3,007.69% 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 0.8143 1.9977 1.2838 1.5592 0.8264 1.4889 1.6242 -10.87%
  YoY % -59.24% 55.61% -17.66% 88.67% -44.50% -8.33% -
  Horiz. % 50.14% 123.00% 79.04% 96.00% 50.88% 91.67% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 1.3000 1.4600 1.5300 0.6800 0.8000 1.1100 1.1600 -
P/RPS 1.74 1.76 1.29 0.31 0.34 0.37 0.47 24.37%
  YoY % -1.14% 36.43% 316.13% -8.82% -8.11% -21.28% -
  Horiz. % 370.21% 374.47% 274.47% 65.96% 72.34% 78.72% 100.00%
P/EPS -19.93 -15.93 -5.54 31.84 -230.06 -7.83 -244.18 -34.13%
  YoY % -25.11% -187.55% -117.40% 113.84% -2,838.19% 96.79% -
  Horiz. % 8.16% 6.52% 2.27% -13.04% 94.22% 3.21% 100.00%
EY -5.02 -6.28 -18.06 3.14 -0.43 -12.77 -0.41 51.79%
  YoY % 20.06% 65.23% -675.16% 830.23% 96.63% -3,014.63% -
  Horiz. % 1,224.39% 1,531.71% 4,404.88% -765.85% 104.88% 3,114.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.90 0.82 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 9.76% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 109.76% 100.00%
P/NAPS 1.30 1.10 0.99 0.36 0.80 0.62 0.59 14.07%
  YoY % 18.18% 11.11% 175.00% -55.00% 29.03% 5.08% -
  Horiz. % 220.34% 186.44% 167.80% 61.02% 135.59% 105.08% 100.00%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/08/10 28/08/09 27/08/08 30/08/07 29/08/06 30/08/05 27/08/04 -
Price 1.2700 1.4500 1.2000 0.7000 0.6500 0.8800 1.1900 -
P/RPS 1.70 1.74 1.01 0.32 0.28 0.29 0.49 23.03%
  YoY % -2.30% 72.28% 215.62% 14.29% -3.45% -40.82% -
  Horiz. % 346.94% 355.10% 206.12% 65.31% 57.14% 59.18% 100.00%
P/EPS -19.47 -15.82 -4.34 32.77 -186.92 -6.21 -250.50 -34.66%
  YoY % -23.07% -264.52% -113.24% 117.53% -2,909.98% 97.52% -
  Horiz. % 7.77% 6.32% 1.73% -13.08% 74.62% 2.48% 100.00%
EY -5.14 -6.32 -23.03 3.05 -0.53 -16.11 -0.40 53.01%
  YoY % 18.67% 72.56% -855.08% 675.47% 96.71% -3,927.50% -
  Horiz. % 1,285.00% 1,580.00% 5,757.50% -762.50% 132.50% 4,027.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.14 0.80 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 42.50% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 142.50% 100.00%
P/NAPS 1.27 1.10 0.77 0.37 0.65 0.49 0.61 12.99%
  YoY % 15.45% 42.86% 108.11% -43.08% 32.65% -19.67% -
  Horiz. % 208.20% 180.33% 126.23% 60.66% 106.56% 80.33% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

336  267  606  1290 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MINDA 0.17-0.005 
 LAMBO 0.020.00 
 DATAPRP 0.985+0.23 
 DNEX 0.83+0.01 
 WIDAD 0.51+0.02 
 LKL 0.39+0.03 
 CNI 0.21-0.005 
 REX 0.2350.00 
 UCREST 0.285+0.015 
 MACPIE 0.09+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS